Financials Media Prima

Equities

MEDIA

MYL4502OO000

Broadcasting

End-of-day quote BURSA MALAYSIA 18:00:00 2024-07-01 EDT 5-day change 1st Jan Change
0.46 MYR +1.10% Intraday chart for Media Prima 0.00% -1.08%

Valuation

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Capitalization 1 532.4 228.7 678.5 449.2 510.2 - -
Enterprise Value (EV) 1 530 228.7 678.5 277.4 420.8 329.8 217.6
P/E ratio -2.99 x -9.04 x 8.94 x 6.95 x 24.7 x 15.1 x 13.4 x
Yield - - 3.37% 3.7% 3.01% 3.12% 3.26%
Capitalization / Revenue 0.48 x 0.22 x 0.61 x 0.31 x 0.53 x 0.51 x 0.49 x
EV / Revenue 0.48 x 0.22 x 0.61 x 0.19 x 0.44 x 0.33 x 0.21 x
EV / EBITDA 7.02 x 1.99 x 3.25 x 1.1 x 3.23 x 2.21 x 1.36 x
EV / FCF 4.45 x -20.4 x 4.81 x 1.27 x 2.65 x 1.65 x 1 x
FCF Yield 22.5% -4.91% 20.8% 78.8% 37.7% 60.5% 99.7%
Price to Book 0.89 x 0.29 x 0.78 x 0.66 x 0.71 x 0.7 x 0.68 x
Nbr of stocks (in thousands) 1,109,199 1,524,735 1,524,735 1,109,199 1,109,199 - -
Reference price 2 0.4800 0.1500 0.4450 0.4050 0.4600 0.4600 0.4600
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Net sales 1 1,106 1,042 1,120 1,432 965.8 1,003 1,046
EBITDA 1 75.45 115.2 209 253.1 130.2 149.1 159.5
EBIT 1 -48.32 2.312 117.3 129.3 45.61 63.3 69
Operating Margin -4.37% 0.22% 10.47% 9.03% 4.72% 6.31% 6.6%
Earnings before Tax (EBT) 1 -173 -5.787 90.22 114 37.38 55.83 63.42
Net income 1 -177.8 -18.38 55.23 64.62 24.13 33 37.88
Net margin -16.08% -1.76% 4.93% 4.51% 2.5% 3.29% 3.62%
EPS 2 -0.1603 -0.0166 0.0498 0.0583 0.0186 0.0304 0.0344
Free Cash Flow 1 119.1 -11.23 140.9 218.5 158.8 199.5 217
FCF margin 10.77% -1.08% 12.58% 15.26% 16.44% 19.9% 20.75%
FCF Conversion (EBITDA) 157.81% - 67.42% 86.32% 121.97% 133.82% 136.08%
FCF Conversion (Net income) - - 255.14% 338.14% 658.01% 604.55% 572.86%
Dividend per Share 2 - - 0.0150 0.0150 0.0138 0.0143 0.0150
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: June 2023 Q1 2023 Q3
Net sales 1 237.2 247.5
EBITDA 1 - 33.86
EBIT 1 - 15.97
Operating Margin - 6.45%
Earnings before Tax (EBT) 1 - 14
Net income 1 - 3.94
Net margin - 1.59%
EPS 2 0.006500 0.003600
Dividend per Share - -
Announcement Date 11/29/22 5/24/23
1MYR in Million2MYR
Estimates

Balance Sheet Analysis

Fiscal Period: June 2019 2020 2021 2023 2024 2025 2026
Net Debt 1 - - - - - - -
Net Cash position 1 2.38 - - 172 89.4 180 293
Leverage (Debt/EBITDA) - - - - - - -
Free Cash Flow 1 119 -11.2 141 219 159 200 217
ROE (net income / shareholders' equity) -25.3% -3.13% 9.14% 9.85% 3.53% 4.83% 5.45%
ROA (Net income/ Total Assets) -13.1% -1.33% 3.97% 4.6% 1.88% 2.79% 3.55%
Assets 1 1,363 1,386 1,391 1,406 1,287 1,185 1,066
Book Value Per Share 2 0.5400 0.5200 0.5700 0.6100 0.6500 0.6600 0.6800
Cash Flow per Share 2 0.1200 -0 0.2400 0.2600 0.1100 0.1100 -
Capex 1 17.6 11.2 127 70.2 26.3 26.3 26.4
Capex / Sales 1.59% 1.07% 11.3% 4.9% 2.72% 2.62% 2.52%
Announcement Date 2/26/20 2/25/21 2/23/22 8/30/23 - - -
1MYR in Million2MYR
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
B+
More Ratings
Sell
Consensus
Buy
Mean consensus
UNDERPERFORM
Number of Analysts
7
Last Close Price
0.46 MYR
Average target price
0.3986 MYR
Spread / Average Target
-13.35%
Consensus

Annual profits - Rate of surprise

  1. Stock Market
  2. Equities
  3. MEDIA Stock
  4. Financials Media Prima