[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 78.13%
YoY- -0.83%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 815,851 1,042,331 820,700 748,421 751,351 706,641 560,623 6.44%
PBT 97,477 115,540 116,201 113,789 118,440 120,570 64,114 7.22%
Tax -29,771 -34,254 -32,220 -25,376 -30,114 -32,601 -19,602 7.20%
NP 67,706 81,286 83,981 88,413 88,326 87,969 44,512 7.23%
-
NP to SH 68,041 80,543 82,768 86,776 87,506 87,149 45,209 7.04%
-
Tax Rate 30.54% 29.65% 27.73% 22.30% 25.43% 27.04% 30.57% -
Total Cost 748,145 961,045 736,719 660,008 663,025 618,672 516,111 6.38%
-
Net Worth 0 0 676,920 1,279,017 0 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 34,733 31,735 40,831 34,609 61,780 43,003 23,421 6.78%
Div Payout % 51.05% 39.40% 49.33% 39.88% 70.60% 49.35% 51.81% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 0 676,920 1,279,017 0 0 0 -
NOSH 1,677,935 1,679,106 1,687,239 1,688,249 1,683,394 1,686,420 1,684,983 -0.06%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 8.30% 7.80% 10.23% 11.81% 11.76% 12.45% 7.94% -
ROE 0.00% 0.00% 12.23% 6.78% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.62 62.08 48.64 44.33 44.63 41.90 33.27 6.52%
EPS 4.05 4.79 4.92 5.14 5.20 5.17 2.68 7.12%
DPS 2.07 1.89 2.42 2.05 3.67 2.55 1.39 6.85%
NAPS 0.00 0.00 0.4012 0.7576 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,690,211
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 48.35 61.78 48.64 44.36 44.53 41.88 33.23 6.44%
EPS 4.03 4.77 4.91 5.14 5.19 5.17 2.68 7.03%
DPS 2.06 1.88 2.42 2.05 3.66 2.55 1.39 6.77%
NAPS 0.00 0.00 0.4012 0.7581 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.525 0.90 1.09 1.64 1.00 0.87 0.51 -
P/RPS 1.08 1.45 2.24 3.47 2.24 2.08 1.53 -5.63%
P/EPS 12.95 18.76 22.22 30.10 19.24 16.84 19.01 -6.19%
EY 7.72 5.33 4.50 3.32 5.20 5.94 5.26 6.60%
DY 3.94 2.10 2.22 1.34 3.67 2.93 2.73 6.30%
P/NAPS 0.00 0.00 2.72 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 25/11/10 25/11/09 -
Price 0.61 0.845 1.03 1.12 1.02 0.86 0.55 -
P/RPS 1.25 1.36 2.12 2.37 2.29 2.05 1.65 -4.51%
P/EPS 15.04 17.62 21.00 20.56 19.62 16.64 20.50 -5.02%
EY 6.65 5.68 4.76 4.86 5.10 6.01 4.88 5.29%
DY 3.39 2.24 2.35 1.96 3.60 2.97 2.53 4.99%
P/NAPS 0.00 0.00 2.57 0.00 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