[MEDIAC] QoQ TTM Result on 31-Dec-2012 [#3]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

28-Feb-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2013

Quarter

31-Dec-2012 [#3]

Profit Trend

QoQ- -7.71%

YoY- 2.12%

Quarter Report

Bursa Announcement - Q3 2012.pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
TTM Result
Revenue	1,525,081	1,487,821	1,479,999	1,457,459	1,470,229	1,476,257	1,461,984	2.85%
YoY %	2.50%	0.53%	1.55%	-0.87%	-0.41%	0.98%	-	-
Horiz. %	104.32%	101.77%	101.23%	99.69%	100.56%	100.98%	100.00%	-
PBT	237,906	233,611	239,835	242,855	260,589	267,631	262,654	-6.37%
YoY %	1.84%	-2.60%	-1.24%	-6.81%	-2.63%	1.89%	-	-
Horiz. %	90.58%	88.94%	91.31%	92.46%	99.21%	101.89%	100.00%	-
Tax	-64,970	-59,999	-59,255	-57,077	-59,556	-62,834	-63,684	1.34%
YoY %	-8.29%	-1.26%	-3.82%	4.16%	5.22%	1.33%	-	-
Horiz. %	102.02%	94.21%	93.05%	89.63%	93.52%	98.67%	100.00%	-
NP	172,936	173,612	180,580	185,778	201,033	204,797	198,970	-8.91%
YoY %	-0.39%	-3.86%	-2.80%	-7.59%	-1.84%	2.93%	-	-
Horiz. %	86.92%	87.26%	90.76%	93.37%	101.04%	102.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,435	169,991	176,590	181,470	196,624	200,787	195,475	-9.08%
YoY %	-0.33%	-3.74%	-2.69%	-7.71%	-2.07%	2.72%	-	-
Horiz. %	86.68%	86.96%	90.34%	92.84%	100.59%	102.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.31%	25.68%	24.71%	23.50%	22.85%	23.48%	24.25%	-
YoY %	6.35%	3.93%	5.15%	2.84%	-2.68%	-3.18%	-	-
Horiz. %	112.62%	105.90%	101.90%	96.91%	94.23%	96.82%	100.00%	-
Total Cost	1,352,145	1,314,209	1,299,419	1,271,681	1,269,196	1,271,460	1,263,014	4.64%
YoY %	2.89%	1.14%	2.18%	0.20%	-0.18%	0.67%	-	-
Horiz. %	107.06%	104.05%	102.88%	100.69%	100.49%	100.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	676,920	630,859	640,476	601,163	1,280,504	1,243,353	1,285,515	-34.76%
YoY %	7.30%	-1.50%	6.54%	-53.05%	2.99%	-3.28%	-	-
Horiz. %	52.66%	49.07%	49.82%	46.76%	99.61%	96.72%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Dividend
Div	93,227	87,045	87,045	112,302	112,302	117,322	138,573	-23.20%
YoY %	7.10%	0.00%	-22.49%	0.00%	-4.28%	-15.34%	-	-
Horiz. %	67.28%	62.82%	62.82%	81.04%	81.04%	84.66%	100.00%	-
Div Payout %	55.02%	51.21%	49.29%	61.88%	57.12%	58.43%	70.89%	-
YoY %	7.44%	3.90%	-20.35%	8.33%	-2.24%	-17.58%	-	-
Horiz. %	77.61%	72.24%	69.53%	87.29%	80.58%	82.42%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Equity
Net Worth	676,920	630,859	640,476	601,163	1,280,504	1,243,353	1,285,515	-34.76%
YoY %	7.30%	-1.50%	6.54%	-53.05%	2.99%	-3.28%	-	-
Horiz. %	52.66%	49.07%	49.82%	46.76%	99.61%	96.72%	100.00%	-
NOSH	1,687,239	1,687,240	1,687,240	1,687,240	1,690,211	1,687,236	1,687,236	0.00%
YoY %	-0.00%	0.00%	0.00%	-0.18%	0.18%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.18%	100.00%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Ratio Analysis
NP Margin	11.34%	11.67%	12.20%	12.75%	13.67%	13.87%	13.61%	-
YoY %	-2.83%	-4.34%	-4.31%	-6.73%	-1.44%	1.91%	-	-
Horiz. %	83.32%	85.75%	89.64%	93.68%	100.44%	101.91%	100.00%	-
ROE	25.03%	26.95%	27.57%	30.19%	15.36%	16.15%	15.21%	-
YoY %	-7.12%	-2.25%	-8.68%	96.55%	-4.89%	6.18%	-	-
Horiz. %	164.56%	177.19%	181.26%	198.49%	100.99%	106.18%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Per Share
RPS	90.39	88.18	87.72	86.38	86.98	87.58	86.23	3.18%
YoY %	2.51%	0.52%	1.55%	-0.69%	-0.69%	1.57%	-	-
Horiz. %	104.82%	102.26%	101.73%	100.17%	100.87%	101.57%	100.00%	-
EPS	10.04	10.08	10.47	10.76	11.63	11.91	11.53	-8.80%
YoY %	-0.40%	-3.72%	-2.70%	-7.48%	-2.35%	3.30%	-	-
Horiz. %	87.08%	87.42%	90.81%	93.32%	100.87%	103.30%	100.00%	-
DPS	5.52	5.15	5.15	6.63	6.63	6.93	8.20	-23.17%
YoY %	7.18%	0.00%	-22.32%	0.00%	-4.33%	-15.49%	-	-
Horiz. %	67.32%	62.80%	62.80%	80.85%	80.85%	84.51%	100.00%	-
NAPS	0.4012	0.3739	0.3796	0.3563	0.7576	0.7376	0.7582	-34.55%
YoY %	7.30%	-1.50%	6.54%	-52.97%	2.71%	-2.72%	-	-
Horiz. %	52.91%	49.31%	50.07%	46.99%	99.92%	97.28%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 1,687,240
RPS	90.39	88.18	87.72	86.38	87.14	87.50	86.65	2.85%
YoY %	2.51%	0.52%	1.55%	-0.87%	-0.41%	0.98%	-	-
Horiz. %	104.32%	101.77%	101.23%	99.69%	100.57%	100.98%	100.00%	-
EPS	10.04	10.08	10.47	10.76	11.65	11.90	11.59	-9.11%
YoY %	-0.40%	-3.72%	-2.70%	-7.64%	-2.10%	2.67%	-	-
Horiz. %	86.63%	86.97%	90.34%	92.84%	100.52%	102.67%	100.00%	-
DPS	5.53	5.16	5.16	6.66	6.66	6.95	8.21	-23.14%
YoY %	7.17%	0.00%	-22.52%	0.00%	-4.17%	-15.35%	-	-
Horiz. %	67.36%	62.85%	62.85%	81.12%	81.12%	84.65%	100.00%	-
NAPS	0.4012	0.3739	0.3796	0.3563	0.7589	0.7369	0.7619	-34.76%
YoY %	7.30%	-1.50%	6.54%	-53.05%	2.99%	-3.28%	-	-
Horiz. %	52.66%	49.07%	49.82%	46.76%	99.61%	96.72%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/13	28/06/13	29/03/13	31/12/12	28/09/12	29/06/12	30/03/12	-
Price	1.09	1.15	1.18	1.12	1.64	1.18	1.02	-
P/RPS	1.21	1.30	1.35	1.30	1.89	1.35	1.18	1.68%
YoY %	-6.92%	-3.70%	3.85%	-31.22%	40.00%	14.41%	-	-
Horiz. %	102.54%	110.17%	114.41%	110.17%	160.17%	114.41%	100.00%	-
P/EPS	10.85	11.41	11.27	10.41	14.10	9.91	8.85	14.53%
YoY %	-4.91%	1.24%	8.26%	-26.17%	42.28%	11.98%	-	-
Horiz. %	122.60%	128.93%	127.34%	117.63%	159.32%	111.98%	100.00%	-
EY	9.21	8.76	8.87	9.60	7.09	10.09	11.30	-12.73%
YoY %	5.14%	-1.24%	-7.60%	35.40%	-29.73%	-10.71%	-	-
Horiz. %	81.50%	77.52%	78.50%	84.96%	62.74%	89.29%	100.00%	-
DY	5.06	4.48	4.36	5.92	4.04	5.87	8.04	-26.53%
YoY %	12.95%	2.75%	-26.35%	46.53%	-31.18%	-26.99%	-	-
Horiz. %	62.94%	55.72%	54.23%	73.63%	50.25%	73.01%	100.00%	-
P/NAPS	2.72	3.08	3.11	3.14	2.16	1.60	1.35	59.45%
YoY %	-11.69%	-0.96%	-0.96%	45.37%	35.00%	18.52%	-	-
Horiz. %	201.48%	228.15%	230.37%	232.59%	160.00%	118.52%	100.00%	-

	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	27/11/13	28/08/13	29/05/13	28/02/13	29/11/12	29/08/12	30/05/12	-
Price	1.03	1.03	1.30	1.11	1.12	1.55	1.02	-
P/RPS	1.14	1.17	1.48	1.29	1.29	1.77	1.18	-2.27%
YoY %	-2.56%	-20.95%	14.73%	0.00%	-27.12%	50.00%	-	-
Horiz. %	96.61%	99.15%	125.42%	109.32%	109.32%	150.00%	100.00%	-
P/EPS	10.26	10.22	12.42	10.32	9.63	13.01	8.85	10.34%
YoY %	0.39%	-17.71%	20.35%	7.17%	-25.98%	47.01%	-	-
Horiz. %	115.93%	115.48%	140.34%	116.61%	108.81%	147.01%	100.00%	-
EY	9.75	9.78	8.05	9.69	10.39	7.68	11.30	-9.35%
YoY %	-0.31%	21.49%	-16.92%	-6.74%	35.29%	-32.04%	-	-
Horiz. %	86.28%	86.55%	71.24%	85.75%	91.95%	67.96%	100.00%	-
DY	5.36	5.00	3.96	5.97	5.92	4.47	8.04	-23.66%
YoY %	7.20%	26.26%	-33.67%	0.84%	32.44%	-44.40%	-	-
Horiz. %	66.67%	62.19%	49.25%	74.25%	73.63%	55.60%	100.00%	-
P/NAPS	2.57	2.75	3.42	3.12	1.48	2.10	1.35	53.54%
YoY %	-6.55%	-19.59%	9.62%	110.81%	-29.52%	55.56%	-	-
Horiz. %	190.37%	203.70%	253.33%	231.11%	109.63%	155.56%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos