[MEDIAC] QoQ TTM Result on 31-Mar-2013 [#4]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

29-May-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

31-Mar-2013 [#4]

Profit Trend

QoQ- -2.69%

YoY- -9.66%

Quarter Report

Bursa Announcement - Q4.pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	1,533,090	1,525,081	1,487,821	1,479,999	1,457,459	1,470,229	1,476,257	2.54%
YoY %	0.53%	2.50%	0.53%	1.55%	-0.87%	-0.41%	-	-
Horiz. %	103.85%	103.31%	100.78%	100.25%	98.73%	99.59%	100.00%	-
PBT	236,254	237,906	233,611	239,835	242,855	260,589	267,631	-7.95%
YoY %	-0.69%	1.84%	-2.60%	-1.24%	-6.81%	-2.63%	-	-
Horiz. %	88.28%	88.89%	87.29%	89.61%	90.74%	97.37%	100.00%	-
Tax	-63,417	-64,970	-59,999	-59,255	-57,077	-59,556	-62,834	0.61%
YoY %	2.39%	-8.29%	-1.26%	-3.82%	4.16%	5.22%	-	-
Horiz. %	100.93%	103.40%	95.49%	94.30%	90.84%	94.78%	100.00%	-
NP	172,837	172,936	173,612	180,580	185,778	201,033	204,797	-10.66%
YoY %	-0.06%	-0.39%	-3.86%	-2.80%	-7.59%	-1.84%	-	-
Horiz. %	84.39%	84.44%	84.77%	88.18%	90.71%	98.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,413	169,435	169,991	176,590	181,470	196,624	200,787	-10.68%
YoY %	-0.01%	-0.33%	-3.74%	-2.69%	-7.71%	-2.07%	-	-
Horiz. %	84.37%	84.39%	84.66%	87.95%	90.38%	97.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	27.31%	25.68%	24.71%	23.50%	22.85%	23.48%	-
YoY %	-1.72%	6.35%	3.93%	5.15%	2.84%	-2.68%	-	-
Horiz. %	114.31%	116.31%	109.37%	105.24%	100.09%	97.32%	100.00%	-
Total Cost	1,360,253	1,352,145	1,314,209	1,299,419	1,271,681	1,269,196	1,271,460	4.59%
YoY %	0.60%	2.89%	1.14%	2.18%	0.20%	-0.18%	-	-
Horiz. %	106.98%	106.35%	103.36%	102.20%	100.02%	99.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	682,577	676,920	630,859	640,476	601,163	1,280,504	1,243,353	-32.88%
YoY %	0.84%	7.30%	-1.50%	6.54%	-53.05%	2.99%	-	-
Horiz. %	54.90%	54.44%	50.74%	51.51%	48.35%	102.99%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	93,227	93,227	87,045	87,045	112,302	112,302	117,322	-14.17%
YoY %	0.00%	7.10%	0.00%	-22.49%	0.00%	-4.28%	-	-
Horiz. %	79.46%	79.46%	74.19%	74.19%	95.72%	95.72%	100.00%	-
Div Payout %	55.03%	55.02%	51.21%	49.29%	61.88%	57.12%	58.43%	-
YoY %	0.02%	7.44%	3.90%	-20.35%	8.33%	-2.24%	-	-
Horiz. %	94.18%	94.16%	87.64%	84.36%	105.90%	97.76%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
Net Worth	682,577	676,920	630,859	640,476	601,163	1,280,504	1,243,353	-32.88%
YoY %	0.84%	7.30%	-1.50%	6.54%	-53.05%	2.99%	-	-
Horiz. %	54.90%	54.44%	50.74%	51.51%	48.35%	102.99%	100.00%	-
NOSH	1,692,899	1,687,239	1,687,240	1,687,240	1,687,240	1,690,211	1,687,236	0.22%
YoY %	0.34%	-0.00%	0.00%	0.00%	-0.18%	0.18%	-	-
Horiz. %	100.34%	100.00%	100.00%	100.00%	100.00%	100.18%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	11.27%	11.34%	11.67%	12.20%	12.75%	13.67%	13.87%	-
YoY %	-0.62%	-2.83%	-4.34%	-4.31%	-6.73%	-1.44%	-	-
Horiz. %	81.25%	81.76%	84.14%	87.96%	91.93%	98.56%	100.00%	-
ROE	24.82%	25.03%	26.95%	27.57%	30.19%	15.36%	16.15%	-
YoY %	-0.84%	-7.12%	-2.25%	-8.68%	96.55%	-4.89%	-	-
Horiz. %	153.68%	154.98%	166.87%	170.71%	186.93%	95.11%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	90.56	90.39	88.18	87.72	86.38	86.98	87.58	2.24%
YoY %	0.19%	2.51%	0.52%	1.55%	-0.69%	-0.69%	-	-
Horiz. %	103.40%	103.21%	100.69%	100.16%	98.63%	99.31%	100.00%	-
EPS	10.01	10.04	10.08	10.47	10.76	11.63	11.91	-10.91%
YoY %	-0.30%	-0.40%	-3.72%	-2.70%	-7.48%	-2.35%	-	-
Horiz. %	84.05%	84.30%	84.63%	87.91%	90.34%	97.65%	100.00%	-
DPS	5.52	5.52	5.15	5.15	6.63	6.63	6.93	-14.03%
YoY %	0.00%	7.18%	0.00%	-22.32%	0.00%	-4.33%	-	-
Horiz. %	79.65%	79.65%	74.31%	74.31%	95.67%	95.67%	100.00%	-
NAPS	0.4032	0.4012	0.3739	0.3796	0.3563	0.7576	0.7376	-33.07%
YoY %	0.50%	7.30%	-1.50%	6.54%	-52.97%	2.71%	-	-
Horiz. %	54.66%	54.39%	50.69%	51.46%	48.31%	102.71%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,240
RPS	90.86	90.39	88.18	87.72	86.38	87.14	87.50	2.53%
YoY %	0.52%	2.51%	0.52%	1.55%	-0.87%	-0.41%	-	-
Horiz. %	103.84%	103.30%	100.78%	100.25%	98.72%	99.59%	100.00%	-
EPS	10.04	10.04	10.08	10.47	10.76	11.65	11.90	-10.68%
YoY %	0.00%	-0.40%	-3.72%	-2.70%	-7.64%	-2.10%	-	-
Horiz. %	84.37%	84.37%	84.71%	87.98%	90.42%	97.90%	100.00%	-
DPS	5.53	5.53	5.16	5.16	6.66	6.66	6.95	-14.09%
YoY %	0.00%	7.17%	0.00%	-22.52%	0.00%	-4.17%	-	-
Horiz. %	79.57%	79.57%	74.24%	74.24%	95.83%	95.83%	100.00%	-
NAPS	0.4046	0.4012	0.3739	0.3796	0.3563	0.7589	0.7369	-32.87%
YoY %	0.85%	7.30%	-1.50%	6.54%	-53.05%	2.99%	-	-
Horiz. %	54.91%	54.44%	50.74%	51.51%	48.35%	102.99%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	-
Price	0.975	1.09	1.15	1.18	1.12	1.64	1.18	-
P/RPS	1.08	1.21	1.30	1.35	1.30	1.89	1.35	-13.78%
YoY %	-10.74%	-6.92%	-3.70%	3.85%	-31.22%	40.00%	-	-
Horiz. %	80.00%	89.63%	96.30%	100.00%	96.30%	140.00%	100.00%	-
P/EPS	9.74	10.85	11.41	11.27	10.41	14.10	9.91	-1.14%
YoY %	-10.23%	-4.91%	1.24%	8.26%	-26.17%	42.28%	-	-
Horiz. %	98.28%	109.49%	115.14%	113.72%	105.05%	142.28%	100.00%	-
EY	10.26	9.21	8.76	8.87	9.60	7.09	10.09	1.11%
YoY %	11.40%	5.14%	-1.24%	-7.60%	35.40%	-29.73%	-	-
Horiz. %	101.68%	91.28%	86.82%	87.91%	95.14%	70.27%	100.00%	-
DY	5.66	5.06	4.48	4.36	5.92	4.04	5.87	-2.39%
YoY %	11.86%	12.95%	2.75%	-26.35%	46.53%	-31.18%	-	-
Horiz. %	96.42%	86.20%	76.32%	74.28%	100.85%	68.82%	100.00%	-
P/NAPS	2.42	2.72	3.08	3.11	3.14	2.16	1.60	31.66%
YoY %	-11.03%	-11.69%	-0.96%	-0.96%	45.37%	35.00%	-	-
Horiz. %	151.25%	170.00%	192.50%	194.38%	196.25%	135.00%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	27/02/14	27/11/13	28/08/13	29/05/13	28/02/13	29/11/12	29/08/12	-
Price	0.90	1.03	1.03	1.30	1.11	1.12	1.55	-
P/RPS	0.99	1.14	1.17	1.48	1.29	1.29	1.77	-32.04%
YoY %	-13.16%	-2.56%	-20.95%	14.73%	0.00%	-27.12%	-	-
Horiz. %	55.93%	64.41%	66.10%	83.62%	72.88%	72.88%	100.00%	-
P/EPS	8.99	10.26	10.22	12.42	10.32	9.63	13.01	-21.78%
YoY %	-12.38%	0.39%	-17.71%	20.35%	7.17%	-25.98%	-	-
Horiz. %	69.10%	78.86%	78.55%	95.47%	79.32%	74.02%	100.00%	-
EY	11.12	9.75	9.78	8.05	9.69	10.39	7.68	27.89%
YoY %	14.05%	-0.31%	21.49%	-16.92%	-6.74%	35.29%	-	-
Horiz. %	144.79%	126.95%	127.34%	104.82%	126.17%	135.29%	100.00%	-
DY	6.13	5.36	5.00	3.96	5.97	5.92	4.47	23.36%
YoY %	14.37%	7.20%	26.26%	-33.67%	0.84%	32.44%	-	-
Horiz. %	137.14%	119.91%	111.86%	88.59%	133.56%	132.44%	100.00%	-
P/NAPS	2.23	2.57	2.75	3.42	3.12	1.48	2.10	4.07%
YoY %	-13.23%	-6.55%	-19.59%	9.62%	110.81%	-29.52%	-	-
Horiz. %	106.19%	122.38%	130.95%	162.86%	148.57%	70.48%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 26 June 2024

MQ Trader

MQ Trading Signals

2024-06-26 16:55:00

EMA 5

5 Mins

BUY

2024-06-26 16:50:00

ADX

10 Mins

BUY

2024-06-26 16:50:00

ADX

5 Mins

BUY

2024-06-26 16:30:00

EMA 5

30 Mins

BUY

2024-06-26 16:00:00

EMA 5

30 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

JCY

JCY INTERNATIONAL BERHAD

1000

DNEX

DAGANG NEXCHANGE BERHAD

640

YTLPOWR

YTL POWER INTERNATIONAL BHD

639

NOTION

NOTION VTEC BHD

628

PTRANS

PERAK TRANSIT BERHAD

628

HLIND

HONG LEONG INDUSTRIES BHD

592

MPI

MALAYSIAN PACIFIC INDUSTRIES

571

SNS

SNS NETWORK TECHNOLOGY BERHAD

438

PBBANK

PUBLIC BANK BHD

409

GENTING

GENTING BHD

401

Daily Stocks

HSI-HUZ

0.19

-0.005

307,055,600

HSI-HU8

0.075

0.00

266,131,800

INGENIEU

0.065

0.00

227,839,300

HSI-CXV

0.145

0.00

220,229,100

HSI-CXF

0.11

-0.01

153,498,200

INIX-OR

0.02

0.00

141,839,900

AHB-WC

0.07

+0.005

100,165,600

JCY

0.735

+0.04

82,385,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

1.02

-0.02

65,950,700

More active Stocks

CHGP

2.61

+0.32

750,300

MPI

38.86

+0.26

144,600

VSTECS

4.20

+0.20

2,671,800

HLFG

17.40

+0.20

215,600

PANAMY

20.18

+0.18

12,100

GREATEC

5.15

+0.16

816,000

MBMR

5.35

+0.15

860,900

ECOWLD-C26

0.16

+0.15

22,100

YTLPOWR

4.81

+0.14

21,233,800

PIE

6.32

+0.14

232,800

More gainer Stocks

NESTLE

121.50

-1.00

82,300

KLK

20.68

-0.30

1,367,300

PENTA-C42

0.08

-0.26

200,000

SUNCON-C16

0.115

-0.225

67,000

DLADY

35.80

-0.22

17,800

ORIENT

6.97

-0.18

1,220,900

KESM

7.02

-0.16

179,800

PMETAL-C1G

0.10

-0.15

2,050,000

AIRPORT

9.60

-0.12

3,136,600

KUAISHO-C17

0.08

-0.12

58,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More