[MEDIAC] YoY Annualized Quarter Result on 31-Mar-2011 [#4]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

30-May-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

31-Mar-2011 [#4]

Profit Trend

QoQ- -10.49%

YoY- 33.28%

Quarter Report

Bursa Announcement 2010-2011 Q4 (30 May 2011).pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	1,530,631	1,478,238	1,460,865	1,348,812	1,137,516	1,437,826	1,197,000	4.18%
YoY %	3.54%	1.19%	8.31%	18.58%	-20.89%	20.12%	-	-
Horiz. %	127.87%	123.50%	122.04%	112.68%	95.03%	120.12%	100.00%	-
PBT	223,892	239,440	262,684	224,498	166,733	113,169	159,575	5.80%
YoY %	-6.49%	-8.85%	17.01%	34.65%	47.33%	-29.08%	-	-
Horiz. %	140.31%	150.05%	164.61%	140.68%	104.49%	70.92%	100.00%	-
Tax	-62,998	-59,163	-63,639	-55,732	-41,359	-49,884	-43,062	6.54%
YoY %	-6.48%	7.03%	-14.19%	-34.75%	17.09%	-15.84%	-	-
Horiz. %	146.30%	137.39%	147.78%	129.42%	96.05%	115.84%	100.00%	-
NP	160,894	180,277	199,045	168,766	125,374	63,285	116,513	5.52%
YoY %	-10.75%	-9.43%	17.94%	34.61%	98.11%	-45.68%	-	-
Horiz. %	138.09%	154.73%	170.84%	144.85%	107.61%	54.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,514	176,283	195,537	165,862	124,449	61,225	69,969	14.47%
YoY %	-10.65%	-9.85%	17.89%	33.28%	103.27%	-12.50%	-	-
Horiz. %	225.12%	251.94%	279.46%	237.05%	177.86%	87.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.14%	24.71%	24.23%	24.83%	24.81%	44.08%	26.99%	-
YoY %	13.88%	1.98%	-2.42%	0.08%	-43.72%	63.32%	-	-
Horiz. %	104.26%	91.55%	89.77%	92.00%	91.92%	163.32%	100.00%	-
Total Cost	1,369,737	1,297,961	1,261,820	1,180,046	1,012,142	1,374,541	1,080,487	4.03%
YoY %	5.53%	2.86%	6.93%	16.59%	-26.37%	27.21%	-	-
Horiz. %	126.77%	120.13%	116.78%	109.21%	93.67%	127.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	711,005	639,742	1,278,210	1,191,313	1,033,858	1,016,502	635,474	1.88%
YoY %	11.14%	-49.95%	7.29%	15.23%	1.71%	59.96%	-	-
Horiz. %	111.89%	100.67%	201.14%	187.47%	162.69%	159.96%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	78,756	765,802	138,070	99,416	62,213	35,728	35,217	14.34%
YoY %	-89.72%	454.65%	38.88%	59.80%	74.13%	1.45%	-	-
Horiz. %	223.63%	2,174.52%	392.05%	282.30%	176.66%	101.45%	100.00%	-
Div Payout %	50.00%	434.42%	70.61%	59.94%	49.99%	58.36%	50.33%	-
YoY %	-88.49%	515.24%	17.80%	19.90%	-14.34%	15.95%	-	-
Horiz. %	99.34%	863.14%	140.29%	119.09%	99.32%	115.95%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	711,005	639,742	1,278,210	1,191,313	1,033,858	1,016,502	635,474	1.88%
YoY %	11.14%	-49.95%	7.29%	15.23%	1.71%	59.96%	-	-
Horiz. %	111.89%	100.67%	201.14%	187.47%	162.69%	159.96%	100.00%	-
NOSH	1,686,445	1,687,240	1,685,848	1,682,170	1,686,005	1,677,397	914,747	10.72%
YoY %	-0.05%	0.08%	0.22%	-0.23%	0.51%	83.37%	-	-
Horiz. %	184.36%	184.45%	184.30%	183.89%	184.31%	183.37%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	10.51%	12.20%	13.63%	12.51%	11.02%	4.40%	9.73%	-
YoY %	-13.85%	-10.49%	8.95%	13.52%	150.45%	-54.78%	-	-
Horiz. %	108.02%	125.39%	140.08%	128.57%	113.26%	45.22%	100.00%	-
ROE	22.15%	27.56%	15.30%	13.92%	12.04%	6.02%	11.01%	-
YoY %	-19.63%	80.13%	9.91%	15.61%	100.00%	-45.32%	-	-
Horiz. %	201.18%	250.32%	138.96%	126.43%	109.36%	54.68%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	90.76	87.71	86.65	80.18	67.47	85.72	130.86	-5.91%
YoY %	3.48%	1.22%	8.07%	18.84%	-21.29%	-34.49%	-	-
Horiz. %	69.36%	67.03%	66.22%	61.27%	51.56%	65.51%	100.00%	-
EPS	9.34	10.46	11.60	9.86	7.38	3.65	7.66	3.35%
YoY %	-10.71%	-9.83%	17.65%	33.60%	102.19%	-52.35%	-	-
Horiz. %	121.93%	136.55%	151.44%	128.72%	96.34%	47.65%	100.00%	-
DPS	4.67	45.44	8.19	5.91	3.69	2.13	3.85	3.26%
YoY %	-89.72%	454.82%	38.58%	60.16%	73.24%	-44.68%	-	-
Horiz. %	121.30%	1,180.26%	212.73%	153.51%	95.84%	55.32%	100.00%	-
NAPS	0.4216	0.3796	0.7582	0.7082	0.6132	0.606	0.6947	-7.98%
YoY %	11.06%	-49.93%	7.06%	15.49%	1.19%	-12.77%	-	-
Horiz. %	60.69%	54.64%	109.14%	101.94%	88.27%	87.23%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 1,691,257
RPS	90.72	87.61	86.58	79.94	67.42	85.22	70.94	4.18%
YoY %	3.55%	1.19%	8.31%	18.57%	-20.89%	20.13%	-	-
Horiz. %	127.88%	123.50%	122.05%	112.69%	95.04%	120.13%	100.00%	-
EPS	9.34	10.45	11.59	9.83	7.38	3.63	4.15	14.46%
YoY %	-10.62%	-9.84%	17.90%	33.20%	103.31%	-12.53%	-	-
Horiz. %	225.06%	251.81%	279.28%	236.87%	177.83%	87.47%	100.00%	-
DPS	4.67	45.39	8.18	5.89	3.69	2.12	2.09	14.33%
YoY %	-89.71%	454.89%	38.88%	59.62%	74.06%	1.44%	-	-
Horiz. %	223.44%	2,171.77%	391.39%	281.82%	176.56%	101.44%	100.00%	-
NAPS	0.4214	0.3792	0.7576	0.7061	0.6128	0.6025	0.3766	1.89%
YoY %	11.13%	-49.95%	7.29%	15.23%	1.71%	59.98%	-	-
Horiz. %	111.90%	100.69%	201.17%	187.49%	162.72%	159.98%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	0.91	1.18	1.02	1.13	0.86	0.52	2.51	-
P/RPS	1.00	1.27	1.18	1.41	1.27	0.61	1.92	-10.29%
YoY %	-21.26%	7.63%	-16.31%	11.02%	108.20%	-68.23%	-	-
Horiz. %	52.08%	66.15%	61.46%	73.44%	66.15%	31.77%	100.00%	-
P/EPS	9.74	10.74	8.79	11.46	11.65	14.25	32.81	-18.31%
YoY %	-9.31%	22.18%	-23.30%	-1.63%	-18.25%	-56.57%	-	-
Horiz. %	29.69%	32.73%	26.79%	34.93%	35.51%	43.43%	100.00%	-
EY	10.26	9.31	11.37	8.73	8.58	7.02	3.05	22.39%
YoY %	10.20%	-18.12%	30.24%	1.75%	22.22%	130.16%	-	-
Horiz. %	336.39%	305.25%	372.79%	286.23%	281.31%	230.16%	100.00%	-
DY	5.13	40.64	8.03	5.23	4.29	4.10	1.53	22.32%
YoY %	-87.38%	406.10%	53.54%	21.91%	4.63%	167.97%	-	-
Horiz. %	335.29%	2,656.21%	524.84%	341.83%	280.39%	267.97%	100.00%	-
P/NAPS	2.16	2.94	1.35	1.60	1.40	0.86	3.61	-8.20%
YoY %	-26.53%	117.78%	-15.62%	14.29%	62.79%	-76.18%	-	-
Horiz. %	59.83%	81.44%	37.40%	44.32%	38.78%	23.82%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/05/14	29/05/13	30/05/12	30/05/11	26/05/10	26/05/09	29/05/08	-
Price	0.975	1.30	1.02	1.30	0.77	0.58	0.81	-
P/RPS	1.07	1.40	1.18	1.62	1.14	0.68	0.62	9.51%
YoY %	-23.57%	18.64%	-27.16%	42.11%	67.65%	9.68%	-	-
Horiz. %	172.58%	225.81%	190.32%	261.29%	183.87%	109.68%	100.00%	-
P/EPS	10.44	11.84	8.79	13.18	10.43	15.89	10.59	-0.23%
YoY %	-11.82%	34.70%	-33.31%	26.37%	-34.36%	50.05%	-	-
Horiz. %	98.58%	111.80%	83.00%	124.46%	98.49%	150.05%	100.00%	-
EY	9.58	8.45	11.37	7.58	9.59	6.29	9.44	0.24%
YoY %	13.37%	-25.68%	50.00%	-20.96%	52.46%	-33.37%	-	-
Horiz. %	101.48%	89.51%	120.44%	80.30%	101.59%	66.63%	100.00%	-
DY	4.79	36.89	8.03	4.55	4.79	3.67	4.75	0.13%
YoY %	-87.02%	359.40%	76.48%	-5.01%	30.52%	-22.74%	-	-
Horiz. %	100.84%	776.63%	169.05%	95.79%	100.84%	77.26%	100.00%	-
P/NAPS	2.31	3.24	1.35	1.84	1.26	0.96	1.17	11.99%
YoY %	-28.70%	140.00%	-26.63%	46.03%	31.25%	-17.95%	-	-
Horiz. %	197.44%	276.92%	115.38%	157.26%	107.69%	82.05%	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 - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 15:10:00

EMA 5

5 Mins

SELL

2024-05-31 14:55:00

ADX

5 Mins

SELL

2024-05-31 14:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-31 14:50:00

EMA 5

5 Mins

BUY

2024-05-31 14:50:00

ADX

5 Mins

BUY

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

324

MPI

MALAYSIAN PACIFIC INDUSTRIES

323

GENTING

GENTING BHD

201

GENM

GENTING MALAYSIA BERHAD

166

DSONIC

DATASONIC GROUP BERHAD

157

MAYBANK

MALAYAN BANKING BHD

151

MYEG

MY E.G. SERVICES BHD

128

INARI

INARI AMERTRON BERHAD

123

YTLPOWR

YTL POWER INTERNATIONAL BHD

114

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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