[MEDIAC] YoY Annualized Quarter Result on 31-Mar-2012 [#4]

Stock

[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED

Announcement Date

30-May-2012

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

31-Mar-2012 [#4]

Profit Trend

QoQ- 0.39%

YoY- 17.89%

Quarter Report

Bursa Announcement 30.5.2012.pdf

Latest QR

Upcoming QR

MEDIAC's Result

MEDIAC's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,674,504	1,530,631	1,478,238	1,460,865	1,348,812	1,137,516	1,437,826	2.57%
YoY %	9.40%	3.54%	1.19%	8.31%	18.58%	-20.89%	-	-
Horiz. %	116.46%	106.45%	102.81%	101.60%	93.81%	79.11%	100.00%	-
PBT	185,349	223,892	239,440	262,684	224,498	166,733	113,169	8.56%
YoY %	-17.21%	-6.49%	-8.85%	17.01%	34.65%	47.33%	-	-
Horiz. %	163.78%	197.84%	211.58%	232.12%	198.37%	147.33%	100.00%	-
Tax	-64,036	-62,998	-59,163	-63,639	-55,732	-41,359	-49,884	4.24%
YoY %	-1.65%	-6.48%	7.03%	-14.19%	-34.75%	17.09%	-	-
Horiz. %	128.37%	126.29%	118.60%	127.57%	111.72%	82.91%	100.00%	-
NP	121,313	160,894	180,277	199,045	168,766	125,374	63,285	11.44%
YoY %	-24.60%	-10.75%	-9.43%	17.94%	34.61%	98.11%	-	-
Horiz. %	191.69%	254.24%	284.87%	314.52%	266.68%	198.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,636	157,514	176,283	195,537	165,862	124,449	61,225	12.26%
YoY %	-22.14%	-10.65%	-9.85%	17.89%	33.28%	103.27%	-	-
Horiz. %	200.30%	257.27%	287.93%	319.37%	270.91%	203.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.55%	28.14%	24.71%	24.23%	24.83%	24.81%	44.08%	-
YoY %	22.78%	13.88%	1.98%	-2.42%	0.08%	-43.72%	-	-
Horiz. %	78.38%	63.84%	56.06%	54.97%	56.33%	56.28%	100.00%	-
Total Cost	1,553,191	1,369,737	1,297,961	1,261,820	1,180,046	1,012,142	1,374,541	2.05%
YoY %	13.39%	5.53%	2.86%	6.93%	16.59%	-26.37%	-	-
Horiz. %	113.00%	99.65%	94.43%	91.80%	85.85%	73.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	819,340	711,005	639,742	1,278,210	1,191,313	1,033,858	1,016,502	-3.52%
YoY %	15.24%	11.14%	-49.95%	7.29%	15.23%	1.71%	-	-
Horiz. %	80.60%	69.95%	62.94%	125.75%	117.20%	101.71%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	61,323	78,756	765,802	138,070	99,416	62,213	35,728	9.41%
YoY %	-22.14%	-89.72%	454.65%	38.88%	59.80%	74.13%	-	-
Horiz. %	171.64%	220.43%	2,143.42%	386.45%	278.26%	174.13%	100.00%	-
Div Payout %	50.00%	50.00%	434.42%	70.61%	59.94%	49.99%	58.36%	-
YoY %	0.00%	-88.49%	515.24%	17.80%	19.90%	-14.34%	-	-
Horiz. %	85.68%	85.68%	744.38%	120.99%	102.71%	85.66%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	819,340	711,005	639,742	1,278,210	1,191,313	1,033,858	1,016,502	-3.52%
YoY %	15.24%	11.14%	-49.95%	7.29%	15.23%	1.71%	-	-
Horiz. %	80.60%	69.95%	62.94%	125.75%	117.20%	101.71%	100.00%	-
NOSH	1,689,361	1,686,445	1,687,240	1,685,848	1,682,170	1,686,005	1,677,397	0.11%
YoY %	0.17%	-0.05%	0.08%	0.22%	-0.23%	0.51%	-	-
Horiz. %	100.71%	100.54%	100.59%	100.50%	100.28%	100.51%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	7.24%	10.51%	12.20%	13.63%	12.51%	11.02%	4.40%	-
YoY %	-31.11%	-13.85%	-10.49%	8.95%	13.52%	150.45%	-	-
Horiz. %	164.55%	238.86%	277.27%	309.77%	284.32%	250.45%	100.00%	-
ROE	14.97%	22.15%	27.56%	15.30%	13.92%	12.04%	6.02%	-
YoY %	-32.42%	-19.63%	80.13%	9.91%	15.61%	100.00%	-	-
Horiz. %	248.67%	367.94%	457.81%	254.15%	231.23%	200.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	99.12	90.76	87.71	86.65	80.18	67.47	85.72	2.44%
YoY %	9.21%	3.48%	1.22%	8.07%	18.84%	-21.29%	-	-
Horiz. %	115.63%	105.88%	102.32%	101.08%	93.54%	78.71%	100.00%	-
EPS	7.26	9.34	10.46	11.60	9.86	7.38	3.65	12.13%
YoY %	-22.27%	-10.71%	-9.83%	17.65%	33.60%	102.19%	-	-
Horiz. %	198.90%	255.89%	286.58%	317.81%	270.14%	202.19%	100.00%	-
DPS	3.63	4.67	45.44	8.19	5.91	3.69	2.13	9.28%
YoY %	-22.27%	-89.72%	454.82%	38.58%	60.16%	73.24%	-	-
Horiz. %	170.42%	219.25%	2,133.33%	384.51%	277.46%	173.24%	100.00%	-
NAPS	0.485	0.4216	0.3796	0.7582	0.7082	0.6132	0.606	-3.64%
YoY %	15.04%	11.06%	-49.93%	7.06%	15.49%	1.19%	-	-
Horiz. %	80.03%	69.57%	62.64%	125.12%	116.86%	101.19%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 1,695,483
RPS	99.25	90.72	87.61	86.58	79.94	67.42	85.22	2.57%
YoY %	9.40%	3.55%	1.19%	8.31%	18.57%	-20.89%	-	-
Horiz. %	116.46%	106.45%	102.80%	101.60%	93.80%	79.11%	100.00%	-
EPS	7.27	9.34	10.45	11.59	9.83	7.38	3.63	12.26%
YoY %	-22.16%	-10.62%	-9.84%	17.90%	33.20%	103.31%	-	-
Horiz. %	200.28%	257.30%	287.88%	319.28%	270.80%	203.31%	100.00%	-
DPS	3.63	4.67	45.39	8.18	5.89	3.69	2.12	9.37%
YoY %	-22.27%	-89.71%	454.89%	38.88%	59.62%	74.06%	-	-
Horiz. %	171.23%	220.28%	2,141.04%	385.85%	277.83%	174.06%	100.00%	-
NAPS	0.4856	0.4214	0.3792	0.7576	0.7061	0.6128	0.6025	-3.52%
YoY %	15.23%	11.13%	-49.95%	7.29%	15.23%	1.71%	-	-
Horiz. %	80.60%	69.94%	62.94%	125.74%	117.20%	101.71%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	0.68	0.91	1.18	1.02	1.13	0.86	0.52	-
P/RPS	0.69	1.00	1.27	1.18	1.41	1.27	0.61	2.07%
YoY %	-31.00%	-21.26%	7.63%	-16.31%	11.02%	108.20%	-	-
Horiz. %	113.11%	163.93%	208.20%	193.44%	231.15%	208.20%	100.00%	-
P/EPS	9.37	9.74	10.74	8.79	11.46	11.65	14.25	-6.74%
YoY %	-3.80%	-9.31%	22.18%	-23.30%	-1.63%	-18.25%	-	-
Horiz. %	65.75%	68.35%	75.37%	61.68%	80.42%	81.75%	100.00%	-
EY	10.68	10.26	9.31	11.37	8.73	8.58	7.02	7.24%
YoY %	4.09%	10.20%	-18.12%	30.24%	1.75%	22.22%	-	-
Horiz. %	152.14%	146.15%	132.62%	161.97%	124.36%	122.22%	100.00%	-
DY	5.34	5.13	40.64	8.03	5.23	4.29	4.10	4.50%
YoY %	4.09%	-87.38%	406.10%	53.54%	21.91%	4.63%	-	-
Horiz. %	130.24%	125.12%	991.22%	195.85%	127.56%	104.63%	100.00%	-
P/NAPS	1.40	2.16	2.94	1.35	1.60	1.40	0.86	8.45%
YoY %	-35.19%	-26.53%	117.78%	-15.62%	14.29%	62.79%	-	-
Horiz. %	162.79%	251.16%	341.86%	156.98%	186.05%	162.79%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	28/05/15	29/05/14	29/05/13	30/05/12	30/05/11	26/05/10	26/05/09	-
Price	0.62	0.975	1.30	1.02	1.30	0.77	0.58	-
P/RPS	0.63	1.07	1.40	1.18	1.62	1.14	0.68	-1.26%
YoY %	-41.12%	-23.57%	18.64%	-27.16%	42.11%	67.65%	-	-
Horiz. %	92.65%	157.35%	205.88%	173.53%	238.24%	167.65%	100.00%	-
P/EPS	8.54	10.44	11.84	8.79	13.18	10.43	15.89	-9.82%
YoY %	-18.20%	-11.82%	34.70%	-33.31%	26.37%	-34.36%	-	-
Horiz. %	53.74%	65.70%	74.51%	55.32%	82.95%	65.64%	100.00%	-
EY	11.71	9.58	8.45	11.37	7.58	9.59	6.29	10.90%
YoY %	22.23%	13.37%	-25.68%	50.00%	-20.96%	52.46%	-	-
Horiz. %	186.17%	152.31%	134.34%	180.76%	120.51%	152.46%	100.00%	-
DY	5.85	4.79	36.89	8.03	4.55	4.79	3.67	8.07%
YoY %	22.13%	-87.02%	359.40%	76.48%	-5.01%	30.52%	-	-
Horiz. %	159.40%	130.52%	1,005.18%	218.80%	123.98%	130.52%	100.00%	-
P/NAPS	1.28	2.31	3.24	1.35	1.84	1.26	0.96	4.90%
YoY %	-44.59%	-28.70%	140.00%	-26.63%	46.03%	31.25%	-	-
Horiz. %	133.33%	240.62%	337.50%	140.63%	191.67%	131.25%	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