MEDIAC | MEDIA CHINESE INTERNATIONAL LT
0.160 (0.0%)
T-O (am): 0.000 (08:59:00)
Last updated: 16:59
Fundamental
Technical
Total Score
iSaham Fundamental Trend
FCON: | Sharpe Ratio: | LTS:
Quarter Reports
Select columns required and click "Update" to save your preferences
| Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 27 Feb 23 | Q3 Dec 22 | 3 | 31 Mar 23 | 151.97 | 6.07 | 3.67 | 2.4% | 0.00 | 0.22 | 9.9% | 8.0% | 41.3% | 47.7% | ||||||||
| 28 Nov 22 | Q2 Sep 22 | 2 | 31 Mar 23 | 168.75 | 9.40 | 6.24 | 3.7% | 0.00 | 0.37 | 26.6% | 34.0% | 567.2% | 7.0% | ||||||||
| 29 Aug 22 | Q1 Jun 22 | 1 | 31 Mar 23 | 133.35 | 0.56 | -1.34 | -1.0% | 0.00 | -0.09 | 6.2% | 11.9% | 58.9% | 83.1% | ||||||||
| 26 May 22 | Q4 Mar 22 | 4 | 31 Mar 22 | 125.51 | -0.84 | -3.25 | -2.6% | 0.63 | -0.21 | 10.8% | 2.2% | 146.3% | 135.5% | ||||||||
| 25 Feb 22 | Q3 Dec 21 | 3 | 31 Mar 22 | 140.69 | 9.79 | 7.01 | 5.0% | 0.00 | 0.42 | 11.7% | 11.3% | 20.2% | 25.7% | ||||||||
| 24 Nov 21 | Q2 Sep 21 | 2 | 31 Mar 22 | 125.92 | 7.38 | 5.83 | 4.6% | 0.00 | 0.33 | 5.7% | 0.2% | 173.8% | 79.2% | ||||||||
| 27 Aug 21 | Q1 Jun 21 | 1 | 31 Mar 22 | 119.13 | -7.95 | -7.91 | -6.6% | 0.00 | -0.46 | 3.0% | 14.9% | 186.3% | 67.5% | ||||||||
| 27 May 21 | Q4 Mar 21 | 4 | 31 Mar 21 | 122.83 | 10.80 | 9.15 | 7.5% | 0.41 | 0.54 | 2.8% | 25.9% | 64.2% | 218.3% | ||||||||
| 25 Feb 21 | Q3 Dec 20 | 3 | 31 Mar 21 | 126.39 | 5.56 | 5.58 | 4.4% | 0.00 | 0.32 | 0.1% | 45.1% | 71.4% | 59.9% | ||||||||
| 25 Nov 20 | Q2 Sep 20 | 2 | 31 Mar 21 | 126.21 | 2.47 | 3.25 | 2.6% | 0.00 | 0.21 | 21.7% | 58.7% | 113.4% | 75.6% | ||||||||
| 28 Aug 20 | Q1 Jun 20 | 1 | 31 Mar 21 | 103.72 | -25.48 | -24.33 | -23.5% | 0.00 | -1.46 | 37.5% | 65.0% | 214.5% | 360.0% | ||||||||
| 24 Jun 20 | Q4 Mar 20 | 4 | 31 Mar 20 | 165.87 | -6.63 | -7.74 | -4.7% | 0.41 | -0.47 | 27.9% | 25.2% | 155.6% | 90.0% | ||||||||
| 27 Feb 20 | Q3 Dec 19 | 3 | 31 Mar 20 | 230.15 | 19.72 | 13.92 | 6.0% | 0.00 | 0.82 | 24.6% | 12.5% | 4.3% | 97.3% | ||||||||
| 25 Nov 19 | Q2 Sep 19 | 2 | 31 Mar 20 | 305.44 | 11.55 | 13.35 | 4.4% | 0.67 | 0.79 | 3.2% | 13.8% | 42.6% | 7.7% | ||||||||
| 28 Aug 19 | Q1 Jun 19 | 1 | 31 Mar 20 | 296.09 | 13.41 | 9.36 | 3.2% | 0.00 | 0.54 | 33.5% | 10.6% | 112.0% | 23.8% | ||||||||
| 28 May 19 | Q4 Mar 19 | 4 | 31 Mar 19 | 221.78 | -76.70 | -77.76 | -35.1% | 0.41 | -4.62 | 15.6% | 9.7% | 1202.7% | 0.9% | ||||||||
| 25 Feb 19 | Q3 Dec 18 | 3 | 31 Mar 19 | 262.91 | 12.43 | 7.05 | 2.7% | 0.00 | 0.41 | 25.8% | 4.2% | 43.1% | 36.6% | ||||||||
| 29 Nov 18 | Q2 Sep 18 | 2 | 31 Mar 19 | 354.37 | 17.99 | 12.39 | 3.5% | 0.72 | 0.74 | 7.0% | 5.1% | 0.9% | 13.1% | ||||||||
| 28 Aug 18 | Q1 Jun 18 | 1 | 31 Mar 19 | 331.20 | 19.73 | 12.28 | 3.7% | 0.00 | 0.73 | 34.9% | 4.6% | 115.9% | 21.8% | ||||||||
| 30 May 18 | Q4 Mar 18 | 4 | 31 Mar 18 | 245.46 | -77.87 | -77.10 | -31.4% | 0.74 | -4.56 | 10.5% | 11.1% | 792.7% | 2205.5% | ||||||||
| 26 Feb 18 | Q3 Dec 17 | 3 | 31 Mar 18 | 274.33 | 17.35 | 11.13 | 4.1% | 0.00 | 0.65 | 18.6% | 15.0% | 21.9% | 40.3% | ||||||||
| 28 Nov 17 | Q2 Sep 17 | 2 | 31 Mar 18 | 337.23 | 21.57 | 14.25 | 4.2% | 1.07 | 0.84 | 6.5% | 4.6% | 41.4% | 33.0% | ||||||||
| 29 Aug 17 | Q1 Jun 17 | 1 | 31 Mar 18 | 316.76 | 16.69 | 10.08 | 3.2% | 0.00 | 0.60 | 14.8% | 5.1% | 175.3% | 50.2% | ||||||||
| 29 May 17 | Q4 Mar 17 | 4 | 31 Mar 17 | 275.97 | -0.16 | 3.66 | 1.3% | 1.60 | 0.22 | 14.5% | 0.2% | 80.4% | 65.9% | ||||||||
| 27 Feb 17 | Q3 Dec 16 | 3 | 31 Mar 17 | 322.73 | 28.12 | 18.66 | 5.8% | 0.00 | 1.12 | 8.7% | 7.1% | 12.3% | 41.6% | ||||||||
| 30 Nov 16 | Q2 Sep 16 | 2 | 31 Mar 17 | 353.44 | 29.38 | 21.28 | 6.0% | 1.45 | 1.24 | 5.9% | 17.4% | 5.0% | 36.4% | ||||||||
| 23 Aug 16 | Q1 Jun 16 | 1 | 31 Mar 17 | 333.75 | 29.99 | 20.25 | 6.1% | 0.00 | 1.21 | 20.6% | 11.5% | 88.5% | 39.3% | ||||||||
| 30 May 16 | Q4 Mar 16 | 4 | 31 Mar 16 | 276.65 | 12.92 | 10.75 | 3.9% | 2.43 | 0.62 | 20.4% | 13.9% | 66.4% | 16.5% | ||||||||
| 26 Feb 16 | Q3 Dec 15 | 3 | 31 Mar 16 | 347.55 | 45.14 | 31.95 | 9.2% | 0.00 | 1.89 | 18.7% | 5.5% | 4.5% | 13.9% | ||||||||
| 25 Nov 15 | Q2 Sep 15 | 2 | 31 Mar 16 | 427.71 | 48.22 | 33.46 | 7.8% | 1.93 | 1.98 | 13.4% | 7.2% | 0.3% | 1.6% | ||||||||
| 26 Aug 15 | Q1 Jun 15 | 1 | 31 Mar 16 | 377.20 | 47.54 | 33.35 | 8.8% | 0.00 | 1.96 | 17.3% | 1.7% | 261.6% | 25.3% | ||||||||
| 28 May 15 | Q4 Mar 15 | 4 | 31 Mar 15 | 321.50 | 21.45 | 9.22 | 2.9% | 1.83 | 0.56 | 12.6% | 1.2% | 75.1% | 68.4% | ||||||||
| 26 Feb 15 | 31/12/14 | 3 | 31/03/15 | 367.81 | 53.93 | 37.11 | 10.1% | 0.00 | 2.20 | 7.8% | 4.3% | 12.7% | 18.5% |
Historical Dividends
Financial Ratios
| EPS | 0.32 sen |
| Trailing PE (Sector Median: 14.9) | 50.5 |
| PEG | 50.5 |
| Altman Z | 2.4 |
| Beaver | 0.093 |
| Current Ratio | 2.36 |
| Debt-Equity (DE) Ratio | 0.39 |
| FCF Yield | 8.43 % |
| Revenue QoQ | -9.94 % |
| Revenue YoY | 8.02% |
| Profit QoQ | -41.27 % |
| Profit YoY | -47.7 % |
| Profit Margin (Sector Median: 5.3) | 0.92 % |
| ROE (ROIC: 0.78) | 0.78 % |
| Dividend Per Share (DPS) | 0.63 sen |
| Dividend Yield (DY) | 3.94 % |
Adjusted Financial Ratios
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
| EPS | |
| Trailing PE (Sector Median: 14.9) | |
| Profit QoQ | |
| Profit YoY | |
| Profit Margin (Sector Median: 5.3) | |
| ROE (ROIC: 0.38) | |
| Altman Z |
Fair Value
Weighted Average Fair Value:
| Discounted Cash Flow (DCF) 5% Growth | |
| Discounted Cash Flow (DCF) 10% Growth | |
| Relative Valuation | |
| Average Analysts FV based on 2 rating(s) |
| Graham Formula | |
| Graham Number | |
| Net Tangible Asset (NTA) | 0.41 | Consistent QR FV |
The Fair Value numbers are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The figures shown here should be taken as educational purposes only
Advanced Calculators
Calculate the fair value of the stock based on expected growth / risk, contract / award value, forecasted profit or forecasted revenue.
| Forward PE FV Calculator | |
| Latest Profit (adjusted) [M] | 3.67 |
| Expected Profit (Next QR) [M] | |
| Expected Profit (After QR above) [M] | |
| Expected Profit (After QR above) [M] | |
| Estimated Fair Value |
| Growth/Risk Fair Value Calculator | |
| Expected growth (%) | |
| Estimated downside / risk (%) | |
| Estimated New DCF Fair Value |
| Contract/Award Contribution Calculator | |
| Contract/Award Value (in Million) | |
| Estimated Contribution to Stock Price | |
| Estimated New DCF Fair Value |
| Profit-Based Calculator | |
| Expected Profit (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Revenue-Based Calculator | |
| Expected Revenue (M) | |
| for Year | |
| Estimated New DCF Fair Value |
| Market Pricing | |
| Expected Profit (M) | 0.0 |
| Expected Revenue (M) | 0.0 |
| Expected Growth (%) | 0.0 |
The Fair Value calculated using this calculators are not, and must not be construed to be, any recommendation, offer or invitation to buy or sell any securities, futures contracts or any other instrument. The purpose of this tool is to help investor to quickly calculate their own expected Fair Value based on their own research
Directors Share Purchases (Beta)
No transaction in the last 2 months.
Summary
Market Cap: 269 M.
Number of Shares: 1687 M.
Adjusted Float: 44.9%.
Stock highly correlated with
JETSON (77%)
QES (77%)
VIZIONE (77%)
SAPNRG (76%)
Media Chinese International Limited is an investment holding company. The principal activities of its subsidiaries are the publishing, printing and distribution of Chinese-language newspapers, magazines and books, and the provision of travel and travel related services in Hong Kong, North America, Mainland China, Malaysia and Southeast Asia. The shares of the Company have been listed on the main board of The Stock Exchange of Hong Kong Limited ("HK Stock Exchange") and Bursa Malaysia Securities Berhad. Media Chinese is the proprietor of Life Publishers Berhad, the largest Chinese-language magazine publisher in Malaysia.Media Chinese's portfolio of media products comprises dailies, daily free newspapers and magazine titles in key cities in Southeast Asia, Greater China and North America, serving a vast population of readers with literacy in Chinese-language around the world.
Sectors: Media, Trading & Services, Penny Stocks, F4GBM, F4GBM Shariah, Telecommunications & Media
Code: 5090
Website: http://www.mediachinesegroup.com
Related Links: Bursa | Annual Report | Announcement
Warrant Info:
No warrants listed
Top Shareholdings
Updated on 27-Jun-2022
| Shareholder | Value (M) |
|---|---|
| Tiong Toh Siong Holdings Sdn Bhd | 60.63 |
| HKSCC Nominees Ltd | 53.61 |
| Kinta Hijau Sdn Bhd | 20.71 |
| Tan Sri Datuk Sir Tiong Hiew King | 13.82 |
| Ezywood Options Sdn Bhd | 12.09 |
| Teck Sing Lik Enterprise Sdn Bhd | 10.45 |
| Madigreen Sdn Bhd | 8.45 |
| Pertumbuhan Abadi Asia Sdn Bhd | 4.29 |
| Bank of Singapore Ltd | 3.83 |
| Globegate Alliance Sdn Bhd | 2.67 |
| Rimbunan Hijau (Sarawak) Sdn Bhd | 2.48 |
| Roseate Garland Sdn Bhd | 2.43 |
| Hong Leong Wholesale Equity | 2.08 |
| Hong Leong Strategic Fund | 1.84 |
| Deutsche Bank AG Singapore | 1.78 |
| Lee Guan Huat | 1.75 |
| Pertumbuhan Tiasa Sdn Bhd | 1.65 |
| Wong Kieh Nguk | 1.51 |
| Oon Hooi Lin | 1.19 |
| Rimbunan Hijau Southeast Asia Sdn Bhd | 1.05 |
| Hong Leong Regular Income Fund | 1.03 |
| Tiong Chiong Ong | 1.0 |
| Tiong Thai King | 1.0 |
| Lee Cheng Wah | 0.84 |
| Beh Ah Lek | 0.84 |
| Wong Siik Ngiik | 0.7 |
| Lee Guan Seong | 0.67 |
| Gue Chet Kang | 0.57 |
| Tiong Chiew | 0.54 |
| Wong Yiing Ngiik | 0.49 |
Social
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.
This calculator uses Malacca Securities (M+) cash upfront rate (min RM 8 or 0.08%) for all brokerage fee calculation.