[MEDIAC] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 37.9%
YoY- -45.9%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 821,711 956,525 896,205 972,177 1,248,126 1,469,798 1,209,049 -6.23%
PBT 44,286 50,626 53,763 84,233 152,901 179,082 182,020 -20.97%
Tax -9,430 -19,879 -21,788 -27,297 -45,421 -52,110 -49,889 -24.23%
NP 34,856 30,747 31,975 56,936 107,480 126,972 132,131 -19.90%
-
NP to SH 36,219 32,025 34,299 57,993 107,193 124,245 128,714 -19.04%
-
Tax Rate 21.29% 39.27% 40.53% 32.41% 29.71% 29.10% 27.41% -
Total Cost 786,855 925,778 864,230 915,241 1,140,646 1,342,826 1,076,918 -5.09%
-
Net Worth 704,421 765,499 833,157 0 0 0 680,176 0.58%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,967 12,485 17,041 24,633 37,673 31,145 41,498 -19.88%
Div Payout % 30.28% 38.99% 49.68% 42.48% 35.15% 25.07% 32.24% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 704,421 765,499 833,157 0 0 0 680,176 0.58%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,681,852 1,683,560 1,686,946 0.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.24% 3.21% 3.57% 5.86% 8.61% 8.64% 10.93% -
ROE 5.14% 4.18% 4.12% 0.00% 0.00% 0.00% 18.92% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.70 56.69 53.12 57.62 74.21 87.30 71.67 -6.23%
EPS 2.13 1.90 2.02 3.44 6.37 7.38 7.63 -19.14%
DPS 0.65 0.74 1.01 1.46 2.24 1.85 2.46 -19.88%
NAPS 0.4175 0.4537 0.4938 0.00 0.00 0.00 0.4032 0.58%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 48.70 56.69 53.12 57.62 73.97 87.11 71.66 -6.23%
EPS 2.13 1.90 2.02 3.44 6.35 7.36 7.63 -19.14%
DPS 0.65 0.74 1.01 1.46 2.23 1.85 2.46 -19.88%
NAPS 0.4175 0.4537 0.4938 0.00 0.00 0.00 0.4031 0.58%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.235 0.195 0.395 0.60 0.605 0.75 0.975 -
P/RPS 0.48 0.34 0.74 1.04 0.82 0.86 1.36 -15.92%
P/EPS 10.95 10.27 19.43 17.46 9.49 10.16 12.78 -2.54%
EY 9.13 9.73 5.15 5.73 10.53 9.84 7.83 2.59%
DY 2.77 3.79 2.56 2.43 3.70 2.47 2.52 1.58%
P/NAPS 0.56 0.43 0.80 0.00 0.00 0.00 2.42 -21.63%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 25/02/19 26/02/18 27/02/17 26/02/16 26/02/15 27/02/14 -
Price 0.20 0.25 0.385 0.625 0.645 0.71 0.90 -
P/RPS 0.41 0.44 0.72 1.08 0.87 0.81 1.26 -17.05%
P/EPS 9.32 13.17 18.94 18.18 10.12 9.62 11.80 -3.85%
EY 10.73 7.59 5.28 5.50 9.88 10.39 8.48 3.99%
DY 3.25 2.96 2.62 2.34 3.47 2.61 2.73 2.94%
P/NAPS 0.48 0.55 0.78 0.00 0.00 0.00 2.23 -22.57%

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