[MEDIAC] QoQ TTM Result on 31-Mar-2017 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- -9.99%
YoY- -43.34%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,204,296 1,252,688 1,268,897 1,285,889 1,286,568 1,311,387 1,385,655 -8.90%
PBT 55,453 66,219 74,024 87,327 100,406 117,426 136,270 -44.99%
Tax -26,304 -29,377 -29,449 -32,063 -32,827 -36,104 -42,764 -27.60%
NP 29,149 36,842 44,575 55,264 67,579 81,322 93,506 -53.92%
-
NP to SH 39,128 46,654 53,678 63,850 70,934 84,229 96,415 -45.09%
-
Tax Rate 47.43% 44.36% 39.78% 36.72% 32.69% 30.75% 31.38% -
Total Cost 1,175,147 1,215,846 1,224,322 1,230,625 1,218,989 1,230,065 1,292,149 -6.11%
-
Net Worth 833,157 847,667 836,025 856,778 856,103 843,618 817,634 1.25%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 45,049 45,049 51,460 51,460 66,582 66,582 74,735 -28.57%
Div Payout % 115.13% 96.56% 95.87% 80.60% 93.87% 79.05% 77.51% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 833,157 847,667 836,025 856,778 856,103 843,618 817,634 1.25%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.42% 2.94% 3.51% 4.30% 5.25% 6.20% 6.75% -
ROE 4.70% 5.50% 6.42% 7.45% 8.29% 9.98% 11.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.38 74.24 75.21 76.21 76.25 77.72 82.13 -8.90%
EPS 2.32 2.77 3.18 3.78 4.20 4.99 5.71 -45.05%
DPS 2.67 2.67 3.05 3.05 3.95 3.95 4.43 -28.58%
NAPS 0.4938 0.5024 0.4955 0.5078 0.5074 0.50 0.4846 1.25%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 71.38 74.24 75.21 76.21 76.25 77.72 82.13 -8.90%
EPS 2.32 2.77 3.18 3.78 4.20 4.99 5.71 -45.05%
DPS 2.67 2.67 3.05 3.05 3.95 3.95 4.43 -28.58%
NAPS 0.4938 0.5024 0.4955 0.5078 0.5074 0.50 0.4846 1.25%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.395 0.465 0.515 0.645 0.60 0.685 0.715 -
P/RPS 0.55 0.63 0.68 0.85 0.79 0.88 0.87 -26.27%
P/EPS 17.03 16.82 16.19 17.04 14.27 13.72 12.51 22.76%
EY 5.87 5.95 6.18 5.87 7.01 7.29 7.99 -18.53%
DY 6.76 5.74 5.92 4.73 6.58 5.76 6.20 5.91%
P/NAPS 0.80 0.93 1.04 1.27 1.18 1.37 1.48 -33.56%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 26/02/18 28/11/17 29/08/17 29/05/17 27/02/17 30/11/16 23/08/16 -
Price 0.385 0.415 0.50 0.58 0.625 0.64 0.745 -
P/RPS 0.54 0.56 0.66 0.76 0.82 0.82 0.91 -29.31%
P/EPS 16.60 15.01 15.72 15.33 14.87 12.82 13.04 17.40%
EY 6.02 6.66 6.36 6.52 6.73 7.80 7.67 -14.87%
DY 6.94 6.43 6.10 5.26 6.31 6.17 5.95 10.77%
P/NAPS 0.78 0.83 1.01 1.14 1.23 1.28 1.54 -36.38%

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
Post a Comment