MEDIA | MEDIA PRIMA BERHAD [NS]

0.455 (0.0%)
3

T-O (am): 0.000 (08:59:00)
Last updated: 14:58

Fundamental
Technical
Total Score

MEDIA | MEDIA PRIMA BERHAD


iSaham Fundamental Trend

FCON: | Sharpe Ratio: | LTS:


Quarter Reports

Chart:

Select columns required and click "Update" to save your preferences

Ann. Date Qtr. Date Q FYE Revenue [M] PBT [M] NP [M] NPM DPS EPS R. QoQ R. YoY E. QoQ E. YoY TTM
EPS
Adj.
[M]
NP [M]
(adj)
NPM
(adj)
EPS
(adj)
E. QoQ
(adj)
E. YoY
(adj)
TTM EPS
(adj)
28 Feb 24 Q2 Dec 23 2 30 Jun 24 223.77 17.83 10.71 4.8% 0.00 0.97 4.6% 11.4% 23.8% 53.1%
29 Nov 23 Q1 Sep 23 1 30 Jun 24 213.92 17.53 14.06 6.6% 0.00 1.27 4.1% 9.8% 59.2% 96.2%
30 Aug 23 30 Jun 23 Other 30 Jun 23 223.01 12.51 8.83 4.0% 1.50 0.80 5.8% 14.4% 124.1% 44.2%
24 May 23 31 Mar 23 Other 30 Jun 23 210.84 14.01 3.94 1.9% 0.00 0.36 16.6% 14.8% 82.8% 34.6%
22 Feb 23 31 Dec 22 Other 30 Jun 23 252.67 36.40 22.85 9.0% 0.00 2.06 6.5% 20.0% 219.0% 21.1%
29 Nov 22 30 Sep 22 Other 30 Jun 23 237.16 13.51 7.16 3.0% 0.00 0.65 9.0% 7.8% 54.7% 6.1%
24 Aug 22 Q2 Jun 22 2 31 Dec 22 260.58 23.21 15.82 6.1% 0.00 1.43 5.3% 10.9% 162.4% 17.9%
30 May 22 Q1 Mar 22 1 31 Dec 22 247.47 14.41 6.03 2.4% 0.00 0.54 21.7% 2.8% 79.2% 14.9%
23 Feb 22 Q4 Dec 21 4 31 Dec 21 315.90 47.56 28.94 9.2% 1.50 2.61 22.8% 6.0% 279.4% 53.6%
25 Nov 21 Q3 Sep 21 3 31 Dec 21 257.31 13.71 7.63 3.0% 0.00 0.69 12.0% 4.3% 43.1% 38.6%
26 Aug 21 Q2 Jun 21 2 31 Dec 21 292.45 19.33 13.41 4.6% 0.00 1.21 14.9% 23.8% 155.7% 166.7%
27 May 21 Q1 Mar 21 1 31 Dec 21 254.53 9.62 5.25 2.1% 0.00 0.47 14.6% 6.8% 72.2% 117.8%
25 Feb 21 Q4 Dec 20 4 31 Dec 20 298.09 21.13 18.84 6.3% 0.00 1.70 10.9% 2.1% 51.5% 118.0%
18 Nov 20 Q3 Sep 20 3 31 Dec 20 268.76 18.85 12.43 4.6% 0.00 1.12 13.8% 1.2% 161.8% 151.4%
27 Aug 20 Q2 Jun 20 2 31 Dec 20 236.28 -17.12 -20.11 -8.5% 0.00 -1.81 0.9% 20.4% 31.9% 127.8%
21 May 20 Q1 Mar 20 1 31 Dec 20 238.44 -28.66 -29.54 -12.4% 0.00 -2.66 21.7% 0.3% 71.7% 26.9%
26 Feb 20 Q4 Dec 19 4 31 Dec 19 304.62 -99.66 -104.45 -34.3% 0.00 -9.42 14.7% 4.7% 332.3% 231.9%
21 Nov 19 Q3 Sep 19 3 31 Dec 19 265.55 -25.24 -24.16 -9.1% 0.00 -2.18 10.5% 22.4% 173.8% 175.6%
22 Aug 19 Q2 Jun 19 2 31 Dec 19 296.77 -7.24 -8.82 -3.0% 0.00 -0.80 24.1% 5.7% 78.2% 59.6%
30 May 19 Q1 Mar 19 1 31 Dec 19 239.10 -40.86 -40.41 -16.9% 0.00 -3.64 17.8% 21.9% 151.0% 89.3%
27 Feb 19 Q4 Dec 18 4 31 Dec 18 290.90 82.39 79.20 27.2% 0.00 7.14 15.0% 0.8% 147.9% 178.3%
30 Aug 18 Q2 Jun 18 2 31 Dec 18 342.37 32.23 31.95 9.3% 0.00 2.88 22.0% 4.1% 246.4% 124.0%
24 May 18 Q1 Mar 18 1 31 Dec 18 280.67 -22.55 -21.83 -7.8% 0.00 -1.97 8.3% 3.1% 94.2% 43.3%
22 Feb 18 Q4 Dec 17 4 31 Dec 17 306.19 -328.77 -378.15 -123.5% 0.00 -34.09 6.1% 3.9% 274.1% 7669.1%
29 Nov 17 Q3 Sep 17 3 31 Dec 17 288.51 -101.80 -101.08 -35.0% 0.00 -9.11 12.2% 8.9% 23.9% 7.6%
14 Aug 17 Q2 Jun 17 2 31 Dec 17 328.77 -135.60 -132.91 -40.4% 0.00 -11.98 20.8% 6.0% 245.5% 576.1%
29 May 17 Q1 Mar 17 1 31 Dec 17 272.20 -39.36 -38.47 -14.1% 0.00 -3.47 14.6% 10.5% 869.9% 323.0%
23 Feb 17 Q4 Dec 16 4 31 Dec 16 318.63 -4.84 5.00 1.6% 4.00 0.45 0.6% 13.2% 104.6% 84.2%
29 Nov 16 Q3 Sep 16 3 31 Dec 16 316.76 -112.20 -109.36 -34.5% 2.00 -9.86 9.4% 13.3% 491.7% 347.6%
11 Aug 16 Q2 Jun 16 2 31 Dec 16 349.55 29.84 27.92 8.0% 2.00 2.52 15.0% 4.5% 61.9% 36.5%
12 May 16 Q1 Mar 16 1 31 Dec 16 304.06 21.29 17.25 5.7% 0.00 1.55 17.2% 7.7% 45.6% 8.7%
26 Feb 16 Q4 Dec 15 4 31 Dec 15 367.12 55.77 31.73 8.6% 5.00 2.86 0.5% 4.6% 28.2% 207.6%
19 Nov 15 Q3 Sep 15 3 31 Dec 15 365.37 61.16 44.16 12.1% 2.00 3.98 0.1% 3.8% 0.5% 4.7%
13 Aug 15 Q2 Jun 15 2 31 Dec 15 365.82 57.34 43.94 12.0% 3.00 3.96 11.1% 5.9% 132.7% 22.6%
14 May 15 Q1 Mar 15 1 31 Dec 15 329.39 25.80 18.88 5.7% 0.00 1.70 14.4% 6.2% 164.0% 30.1%
25 Feb 15 31/12/14 4 31/12/14 384.70 -40.76 -29.49 -7.7% 5.00 -2.67 1.3% 14.8% 169.9% 146.5%

Historical Dividends

Financial Ratios

EPS 3.38 sen
Trailing PE (Sector Median: 16.6) 13.4
PEG 13.4
Altman Z 0.8
Beaver 0.11
Current Ratio 1.34
Debt-Equity (DE) Ratio 1.08
FCF Yield 6.58 %
Revenue QoQ 4.6 %
Revenue YoY -11.44%
Profit QoQ -23.78 %
Profit YoY -53.11 %
Profit Margin (Sector Median: 3.1) 4.31 %
ROE (ROIC: 4.27) 5.45 %
Dividend Per Share (DPS) 1.5 sen
Dividend Yield (DY) 3.3 %

Adjusted Financial Ratios

Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports

EPS
Trailing PE (Sector Median: 16.6)
Profit QoQ
Profit YoY
Profit Margin (Sector Median: 3.1)
ROE (ROIC: 3.73)
Altman Z

Fair Value

Weighted Average Fair Value:

Discounted Cash Flow (DCF) 5% Growth
Discounted Cash Flow (DCF) 10% Growth
Relative Valuation
Average Analysts FV based on 7 rating(s)
Graham Formula
Graham Number
Net Tangible Asset (NTA) 0.62
Consistent QR FV
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only

Advanced Calculators

Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.

Forward PE FV Calculator
Latest Profit (adjusted) [M] 10.71
Expected Profit (Next QR) [M]
Expected Profit (After QR above) [M]
Expected Profit (After QR above) [M]
Estimated Fair Value
Growth/Risk Fair Value Calculator
Expected growth (%)
Estimated downside / risk (%)
Estimated New DCF Fair Value
Contract/Award Contribution Calculator
Contract/Award Value (in Million)
Estimated Contribution to Stock Price
Estimated New DCF Fair Value
Profit-Based Calculator
Expected Profit (M)
for Year
Estimated New DCF Fair Value
Revenue-Based Calculator
Expected Revenue (M)
for Year
Estimated New DCF Fair Value
Market Pricing
Expected Profit (M) 122.09
Expected Revenue (M) 7877.04
Expected Growth (%) 32.0
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research

Directors Share Purchases (Beta)


No transaction in the last 2 months.

Summary


Market Cap: 504 M.

Number of Shares: 1109 M.

Adjusted Float: 32.9%.

Stock highly correlated with

KUB (62%)

FBMKLCI (61%)

GADANG (61%)

FINANCE (57%)

Media Prima Berhad, an investment holding company, is engaged in commercial television and radio broadcasting, and general media advertising activities. It is also involved in the provision of advertising space and related production works; sale of program rights, videos, cable, laser rights; provision of production, event management and other industry related services. In addition, the company is engaged in artist's talent management services; the production of motion picture films; acquiring ready made films from local producers and production houses; and album production and recording studio activities. Further, it is involved in the property investments activities; provision of property management services; film production, pre and post production, audio/video recording and duplication, and video exhibition and distribution activities. Additionally, the company is engaged in the operation of free-to-air television service; and provision of airtime consultancy services. Media Prima Berhad was founded in 1983 and is based in Petaling, Malaysia.

Sectors: Trading & Services, Media, GLCs, F4GBM, Telecommunications & Media, Penny Stocks

Code: 4502

Website: http://www.mediaprima.com.my/

Related Links: Bursa | Annual Report | Announcement

Warrant Info:

No warrants listed

Top Shareholdings

Updated on 29-Sep-2023

Shareholder % Value (M)
Aurora Mulia Sdn Bhd 31.9% 160.97
JAG Capital Holdings Sdn Bhd 25.0% 126.15
Jag Capital Holdings Sdn Bhd 25.0% 126.13
Morgan Stanley & Co. International PLC 10.18% 51.37
Leasing Corporation Sdn Bhd 2.4% 12.11
Blackwell Partners LLC 2.32% 11.71
Chin Chin Seong 2.19% 11.05
Macquarie Bank Ltd 1.79% 9.03
Lee See Jin 1.5% 7.57
Sagacia Fund LP 1.17% 5.9
Dirnad Fund Lp 1.04% 5.25
Erwin Selvarajah A/L Peter Selvarajah 0.67% 3.38
Chan Shiann Gwo 0.59% 2.98
Muhamad Aloysius Heng 0.57% 2.88
Syed Hussian Bin Syed Junid 0.55% 2.78
Telekom Malaysia Berhad 0.47% 2.37
UOB Kay Hian Pte Ltd 0.42% 2.12
Chew Saw Bee 0.39% 1.97
Diakrisis Fund Lp 0.33% 1.67
Duclos Sdn Bhd 0.26% 1.31
Tee Kuang Yik 0.2% 1.01
Ensign Peak Advisors Inc 0.2% 1.01
Hsiao Mei Ling 0.18% 0.91
Chan Lai Sheong 0.17% 0.86
Yong Sai Yeen 0.17% 0.86
DFA Emerging Market Core Equity 0.16% 0.81
Malaysian Resources Corp Berhad 0.15% 0.76
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.