[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -1.74%
YoY- -4.62%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,391,604 1,631,702 2,084,662 1,641,400 1,496,842 1,502,702 1,413,282 -0.25%
PBT 120,284 194,954 231,080 232,402 227,578 236,880 241,140 -10.93%
Tax -38,658 -59,542 -68,508 -64,440 -50,752 -60,228 -65,202 -8.33%
NP 81,626 135,412 162,572 167,962 176,826 176,652 175,938 -12.00%
-
NP to SH 84,108 136,082 161,086 165,536 173,552 175,012 174,298 -11.42%
-
Tax Rate 32.14% 30.54% 29.65% 27.73% 22.30% 25.43% 27.04% -
Total Cost 1,309,978 1,496,290 1,922,090 1,473,438 1,320,016 1,326,050 1,237,344 0.95%
-
Net Worth 843,618 0 0 676,920 1,279,017 0 0 -
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 48,929 69,466 63,470 81,662 69,218 123,561 86,007 -8.96%
Div Payout % 58.18% 51.05% 39.40% 49.33% 39.88% 70.60% 49.35% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 843,618 0 0 676,920 1,279,017 0 0 -
NOSH 1,687,236 1,677,935 1,679,106 1,687,239 1,688,249 1,683,394 1,686,420 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 5.87% 8.30% 7.80% 10.23% 11.81% 11.76% 12.45% -
ROE 9.97% 0.00% 0.00% 24.45% 13.57% 0.00% 0.00% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.48 97.24 124.15 97.28 88.66 89.27 83.80 -0.26%
EPS 4.96 8.10 9.58 9.84 10.28 10.40 10.34 -11.51%
DPS 2.90 4.14 3.78 4.84 4.10 7.34 5.10 -8.97%
NAPS 0.50 0.00 0.00 0.4012 0.7576 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,239
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 82.48 96.71 123.55 97.28 88.72 89.06 83.76 -0.25%
EPS 4.96 8.07 9.55 9.81 10.29 10.37 10.33 -11.49%
DPS 2.90 4.12 3.76 4.84 4.10 7.32 5.10 -8.97%
NAPS 0.50 0.00 0.00 0.4012 0.7581 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.685 0.525 0.90 1.09 1.64 1.00 0.87 -
P/RPS 0.83 0.54 0.72 1.12 1.74 1.12 1.04 -3.68%
P/EPS 13.74 6.47 9.38 11.11 15.05 9.62 8.42 8.49%
EY 7.28 15.45 10.66 9.00 6.64 10.40 11.88 -7.83%
DY 4.23 7.89 4.20 4.44 2.67 7.34 5.86 -5.28%
P/NAPS 1.37 0.00 0.00 2.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 25/11/10 -
Price 0.64 0.61 0.845 1.03 1.12 1.02 0.86 -
P/RPS 0.78 0.63 0.68 1.06 1.19 1.14 1.03 -4.52%
P/EPS 12.84 7.52 8.81 10.50 10.28 9.81 8.32 7.49%
EY 7.79 13.30 11.35 9.53 9.73 10.19 12.02 -6.96%
DY 4.53 6.79 4.47 4.70 3.91 7.20 5.93 -4.38%
P/NAPS 1.28 0.00 0.00 2.57 0.00 0.00 0.00 -

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
Post a Comment