[MEDIAC] YoY Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -0.08%
YoY- -9.85%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,544,184 1,674,504 1,530,631 1,478,238 1,460,865 1,348,812 1,137,516 5.22%
PBT 165,398 185,349 223,892 239,440 262,684 224,498 166,733 -0.13%
Tax -49,860 -64,036 -62,998 -59,163 -63,639 -55,732 -41,359 3.16%
NP 115,538 121,313 160,894 180,277 199,045 168,766 125,374 -1.35%
-
NP to SH 117,869 122,636 157,514 176,283 195,537 165,862 124,449 -0.90%
-
Tax Rate 30.15% 34.55% 28.14% 24.71% 24.23% 24.83% 24.81% -
Total Cost 1,428,646 1,553,191 1,369,737 1,297,961 1,261,820 1,180,046 1,012,142 5.90%
-
Net Worth 941,417 819,340 711,005 639,742 1,278,210 1,191,313 1,033,858 -1.54%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 82,074 61,323 78,756 765,802 138,070 99,416 62,213 4.72%
Div Payout % 69.63% 50.00% 50.00% 434.42% 70.61% 59.94% 49.99% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 941,417 819,340 711,005 639,742 1,278,210 1,191,313 1,033,858 -1.54%
NOSH 1,685,316 1,689,361 1,686,445 1,687,240 1,685,848 1,682,170 1,686,005 -0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 7.48% 7.24% 10.51% 12.20% 13.63% 12.51% 11.02% -
ROE 12.52% 14.97% 22.15% 27.56% 15.30% 13.92% 12.04% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.63 99.12 90.76 87.71 86.65 80.18 67.47 5.22%
EPS 6.99 7.26 9.34 10.46 11.60 9.86 7.38 -0.89%
DPS 4.87 3.63 4.67 45.44 8.19 5.91 3.69 4.72%
NAPS 0.5586 0.485 0.4216 0.3796 0.7582 0.7082 0.6132 -1.54%
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.52 99.25 90.72 87.61 86.58 79.94 67.42 5.22%
EPS 6.99 7.27 9.34 10.45 11.59 9.83 7.38 -0.89%
DPS 4.86 3.63 4.67 45.39 8.18 5.89 3.69 4.69%
NAPS 0.558 0.4856 0.4214 0.3792 0.7576 0.7061 0.6128 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.715 0.68 0.91 1.18 1.02 1.13 0.86 -
P/RPS 0.78 0.69 1.00 1.27 1.18 1.41 1.27 -7.79%
P/EPS 10.22 9.37 9.74 10.74 8.79 11.46 11.65 -2.15%
EY 9.78 10.68 10.26 9.31 11.37 8.73 8.58 2.20%
DY 6.81 5.34 5.13 40.64 8.03 5.23 4.29 7.99%
P/NAPS 1.28 1.40 2.16 2.94 1.35 1.60 1.40 -1.48%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 29/05/14 29/05/13 30/05/12 30/05/11 26/05/10 -
Price 0.735 0.62 0.975 1.30 1.02 1.30 0.77 -
P/RPS 0.80 0.63 1.07 1.40 1.18 1.62 1.14 -5.72%
P/EPS 10.51 8.54 10.44 11.84 8.79 13.18 10.43 0.12%
EY 9.52 11.71 9.58 8.45 11.37 7.58 9.59 -0.12%
DY 6.63 5.85 4.79 36.89 8.03 4.55 4.79 5.56%
P/NAPS 1.32 1.28 2.31 3.24 1.35 1.84 1.26 0.77%

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