[MEDIAC] YoY TTM Result on 31-Mar-2014 [#4]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

29-May-2014

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

31-Mar-2014 [#4]

Profit Trend

QoQ- -7.81%

YoY- -11.56%

Quarter Report

Bursa Announcement - Q4 (R2).pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,285,889	1,482,170	1,459,211	1,517,790	1,479,999	1,461,984	1,388,126	-1.26%
YoY %	-13.24%	1.57%	-3.86%	2.55%	1.23%	5.32%	-	-
Horiz. %	92.63%	106.77%	105.12%	109.34%	106.62%	105.32%	100.00%	-
PBT	87,327	157,974	160,739	222,010	239,835	262,654	231,429	-14.98%
YoY %	-44.72%	-1.72%	-27.60%	-7.43%	-8.69%	13.49%	-	-
Horiz. %	37.73%	68.26%	69.45%	95.93%	103.63%	113.49%	100.00%	-
Tax	-32,063	-47,590	-56,301	-62,466	-59,255	-63,684	-57,411	-9.24%
YoY %	32.63%	15.47%	9.87%	-5.42%	6.95%	-10.93%	-	-
Horiz. %	55.85%	82.89%	98.07%	108.80%	103.21%	110.93%	100.00%	-
NP	55,264	110,384	104,438	159,544	180,580	198,970	174,018	-17.38%
YoY %	-49.93%	5.69%	-34.54%	-11.65%	-9.24%	14.34%	-	-
Horiz. %	31.76%	63.43%	60.02%	91.68%	103.77%	114.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,850	112,688	105,873	156,183	176,590	195,475	171,005	-15.12%
YoY %	-43.34%	6.44%	-32.21%	-11.56%	-9.66%	14.31%	-	-
Horiz. %	37.34%	65.90%	61.91%	91.33%	103.27%	114.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.72%	30.13%	35.03%	28.14%	24.71%	24.25%	24.81%	-
YoY %	21.87%	-13.99%	24.48%	13.88%	1.90%	-2.26%	-	-
Horiz. %	148.00%	121.44%	141.19%	113.42%	99.60%	97.74%	100.00%	-
Total Cost	1,230,625	1,371,786	1,354,773	1,358,246	1,299,419	1,263,014	1,214,108	0.22%
YoY %	-10.29%	1.26%	-0.26%	4.53%	2.88%	4.03%	-	-
Horiz. %	101.36%	112.99%	111.59%	111.87%	107.03%	104.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	856,778	968,179	758,262	711,456	640,476	1,285,515	1,197,748	-5.42%
YoY %	-11.51%	27.68%	6.58%	11.08%	-50.18%	7.33%	-	-
Horiz. %	71.53%	80.83%	63.31%	59.40%	53.47%	107.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	51,460	80,914	54,581	77,787	87,045	138,573	102,769	-10.87%
YoY %	-36.40%	48.25%	-29.83%	-10.64%	-37.18%	34.84%	-	-
Horiz. %	50.07%	78.73%	53.11%	75.69%	84.70%	134.84%	100.00%	-
Div Payout %	80.60%	71.80%	51.55%	49.81%	49.29%	70.89%	60.10%	-
YoY %	12.26%	39.28%	3.49%	1.05%	-30.47%	17.95%	-	-
Horiz. %	134.11%	119.47%	85.77%	82.88%	82.01%	117.95%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	856,778	968,179	758,262	711,456	640,476	1,285,515	1,197,748	-5.42%
YoY %	-11.51%	27.68%	6.58%	11.08%	-50.18%	7.33%	-	-
Horiz. %	71.53%	80.83%	63.31%	59.40%	53.47%	107.33%	100.00%	-
NOSH	1,687,236	1,687,236	1,647,321	1,687,514	1,687,240	1,687,236	1,691,257	-0.03%
YoY %	0.00%	2.42%	-2.38%	0.02%	0.00%	-0.24%	-	-
Horiz. %	99.76%	99.76%	97.40%	99.78%	99.76%	99.76%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	4.30%	7.45%	7.16%	10.51%	12.20%	13.61%	12.54%	-
YoY %	-42.28%	4.05%	-31.87%	-13.85%	-10.36%	8.53%	-	-
Horiz. %	34.29%	59.41%	57.10%	83.81%	97.29%	108.53%	100.00%	-
ROE	7.45%	11.64%	13.96%	21.95%	27.57%	15.21%	14.28%	-
YoY %	-36.00%	-16.62%	-36.40%	-20.38%	81.26%	6.51%	-	-
Horiz. %	52.17%	81.51%	97.76%	153.71%	193.07%	106.51%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	76.21	85.52	88.58	89.94	87.72	86.23	82.08	-1.22%
YoY %	-10.89%	-3.45%	-1.51%	2.53%	1.73%	5.06%	-	-
Horiz. %	92.85%	104.19%	107.92%	109.58%	106.87%	105.06%	100.00%	-
EPS	3.78	6.50	6.43	9.26	10.47	11.53	10.11	-15.11%
YoY %	-41.85%	1.09%	-30.56%	-11.56%	-9.19%	14.05%	-	-
Horiz. %	37.39%	64.29%	63.60%	91.59%	103.56%	114.05%	100.00%	-
DPS	3.05	4.67	3.31	4.61	5.15	8.20	6.08	-10.85%
YoY %	-34.69%	41.09%	-28.20%	-10.49%	-37.20%	34.87%	-	-
Horiz. %	50.16%	76.81%	54.44%	75.82%	84.70%	134.87%	100.00%	-
NAPS	0.5078	0.5586	0.4603	0.4216	0.3796	0.7582	0.7082	-5.38%
YoY %	-9.09%	21.36%	9.18%	11.06%	-49.93%	7.06%	-	-
Horiz. %	71.70%	78.88%	65.00%	59.53%	53.60%	107.06%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,514
RPS	76.21	87.85	86.49	89.96	87.72	86.65	82.27	-1.26%
YoY %	-13.25%	1.57%	-3.86%	2.55%	1.23%	5.32%	-	-
Horiz. %	92.63%	106.78%	105.13%	109.35%	106.62%	105.32%	100.00%	-
EPS	3.78	6.68	6.27	9.26	10.47	11.59	10.14	-15.15%
YoY %	-43.41%	6.54%	-32.29%	-11.56%	-9.66%	14.30%	-	-
Horiz. %	37.28%	65.88%	61.83%	91.32%	103.25%	114.30%	100.00%	-
DPS	3.05	4.80	3.23	4.61	5.16	8.21	6.09	-10.87%
YoY %	-36.46%	48.61%	-29.93%	-10.66%	-37.15%	34.81%	-	-
Horiz. %	50.08%	78.82%	53.04%	75.70%	84.73%	134.81%	100.00%	-
NAPS	0.5078	0.5738	0.4494	0.4217	0.3796	0.7619	0.7099	-5.42%
YoY %	-11.50%	27.68%	6.57%	11.09%	-50.18%	7.32%	-	-
Horiz. %	71.53%	80.83%	63.30%	59.40%	53.47%	107.32%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	0.645	0.715	0.68	0.91	1.18	1.02	1.13	-
P/RPS	0.85	0.84	0.77	1.01	1.35	1.18	1.38	-7.75%
YoY %	1.19%	9.09%	-23.76%	-25.19%	14.41%	-14.49%	-	-
Horiz. %	61.59%	60.87%	55.80%	73.19%	97.83%	85.51%	100.00%	-
P/EPS	17.04	11.00	10.58	9.83	11.27	8.85	11.18	7.26%
YoY %	54.91%	3.97%	7.63%	-12.78%	27.34%	-20.84%	-	-
Horiz. %	152.42%	98.39%	94.63%	87.92%	100.81%	79.16%	100.00%	-
EY	5.87	9.09	9.45	10.17	8.87	11.30	8.95	-6.78%
YoY %	-35.42%	-3.81%	-7.08%	14.66%	-21.50%	26.26%	-	-
Horiz. %	65.59%	101.56%	105.59%	113.63%	99.11%	126.26%	100.00%	-
DY	4.73	6.53	4.87	5.07	4.36	8.04	5.38	-2.12%
YoY %	-27.57%	34.09%	-3.94%	16.28%	-45.77%	49.44%	-	-
Horiz. %	87.92%	121.38%	90.52%	94.24%	81.04%	149.44%	100.00%	-
P/NAPS	1.27	1.28	1.48	2.16	3.11	1.35	1.60	-3.77%
YoY %	-0.78%	-13.51%	-31.48%	-30.55%	130.37%	-15.62%	-	-
Horiz. %	79.38%	80.00%	92.50%	135.00%	194.38%	84.38%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	29/05/17	30/05/16	28/05/15	29/05/14	29/05/13	30/05/12	30/05/11	-
Price	0.58	0.735	0.62	0.975	1.30	1.02	1.30	-
P/RPS	0.76	0.86	0.70	1.08	1.48	1.18	1.58	-11.47%
YoY %	-11.63%	22.86%	-35.19%	-27.03%	25.42%	-25.32%	-	-
Horiz. %	48.10%	54.43%	44.30%	68.35%	93.67%	74.68%	100.00%	-
P/EPS	15.33	11.30	9.65	10.53	12.42	8.85	12.86	2.96%
YoY %	35.66%	17.10%	-8.36%	-15.22%	40.34%	-31.18%	-	-
Horiz. %	119.21%	87.87%	75.04%	81.88%	96.58%	68.82%	100.00%	-
EY	6.52	8.85	10.37	9.49	8.05	11.30	7.78	-2.89%
YoY %	-26.33%	-14.66%	9.27%	17.89%	-28.76%	45.24%	-	-
Horiz. %	83.80%	113.75%	133.29%	121.98%	103.47%	145.24%	100.00%	-
DY	5.26	6.35	5.34	4.73	3.96	8.04	4.68	1.96%
YoY %	-17.17%	18.91%	12.90%	19.44%	-50.75%	71.79%	-	-
Horiz. %	112.39%	135.68%	114.10%	101.07%	84.62%	171.79%	100.00%	-
P/NAPS	1.14	1.32	1.35	2.31	3.42	1.35	1.84	-7.66%
YoY %	-13.64%	-2.22%	-41.56%	-32.46%	153.33%	-26.63%	-	-
Horiz. %	61.96%	71.74%	73.37%	125.54%	185.87%	73.37%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

633,319,300

HSI-HUZ

0.195

-0.01

327,752,100

HSI-CV8

0.15

0.00

324,238,700

INGENIEU

0.09

+0.015

269,875,200

HSI-HU6

0.06

-0.01

137,186,600

REVENUE

0.22

-0.01

106,663,000

DSONIC

0.535

+0.06

88,317,100

SINKUNG

0.145

0.00

69,723,400

TOPGLOV

1.21

+0.01

57,087,600

0.41

+0.015

39,352,200

More active Stocks

MPI

35.94

+2.44

325,300

ALLIANZ

22.94

+0.86

42,600

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.24

+0.48

140,700

TOYOVEN

1.17

+0.235

3,118,300

DKSH

5.23

+0.22

358,500

PETGAS

18.32

+0.20

69,900

HSI-CVV

1.30

+0.20

6,000

HUMEIND

3.42

+0.19

1,679,200

GCB

3.57

+0.18

4,397,200

More gainer Stocks

AJI

15.80

-0.32

165,600

PANAMY

19.40

-0.30

33,400

UTDPLT

26.00

-0.20

76,600

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

348,800

KLK

22.40

-0.12

129,600

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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