[MEDIAC] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -9.95%
YoY- -12.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,193,946 1,204,296 1,286,568 1,507,312 1,462,988 1,533,090 1,457,459 -3.26%
PBT -27,721 55,453 100,406 165,926 181,721 236,254 242,855 -
Tax -19,478 -26,304 -32,827 -59,190 -53,733 -63,417 -57,077 -16.39%
NP -47,199 29,149 67,579 106,736 127,988 172,837 185,778 -
-
NP to SH -45,375 39,128 70,934 110,227 125,842 169,413 181,470 -
-
Tax Rate - 47.43% 32.69% 35.67% 29.57% 26.84% 23.50% -
Total Cost 1,241,145 1,175,147 1,218,989 1,400,576 1,335,000 1,360,253 1,271,681 -0.40%
-
Net Worth 765,499 833,157 856,103 0 756,241 682,577 601,163 4.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 24,633 45,049 66,582 67,106 61,392 93,227 112,302 -22.33%
Div Payout % 0.00% 115.13% 93.87% 60.88% 48.79% 55.03% 61.88% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 765,499 833,157 856,103 0 756,241 682,577 601,163 4.10%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,686,909 1,692,899 1,687,240 -0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -3.95% 2.42% 5.25% 7.08% 8.75% 11.27% 12.75% -
ROE -5.93% 4.70% 8.29% 0.00% 16.64% 24.82% 30.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 70.76 71.38 76.25 89.16 86.73 90.56 86.38 -3.26%
EPS -2.69 2.32 4.20 6.52 7.46 10.01 10.76 -
DPS 1.46 2.67 3.95 3.97 3.63 5.52 6.63 -22.28%
NAPS 0.4537 0.4938 0.5074 0.00 0.4483 0.4032 0.3563 4.10%
Adjusted Per Share Value based on latest NOSH - 1,690,582
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 70.76 71.38 76.25 89.34 86.71 90.86 86.38 -3.26%
EPS -2.69 2.32 4.20 6.53 7.46 10.04 10.76 -
DPS 1.46 2.67 3.95 3.98 3.64 5.53 6.66 -22.34%
NAPS 0.4537 0.4938 0.5074 0.00 0.4482 0.4046 0.3563 4.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.195 0.395 0.60 0.605 0.75 0.975 1.12 -
P/RPS 0.28 0.55 0.79 0.68 0.86 1.08 1.30 -22.56%
P/EPS -7.25 17.03 14.27 9.28 10.05 9.74 10.41 -
EY -13.79 5.87 7.01 10.78 9.95 10.26 9.60 -
DY 7.49 6.76 6.58 6.56 4.84 5.66 5.92 3.99%
P/NAPS 0.43 0.80 1.18 0.00 1.67 2.42 3.14 -28.19%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 25/02/19 26/02/18 27/02/17 26/02/16 26/02/15 27/02/14 28/02/13 -
Price 0.25 0.385 0.625 0.645 0.71 0.90 1.11 -
P/RPS 0.35 0.54 0.82 0.72 0.82 0.99 1.29 -19.53%
P/EPS -9.30 16.60 14.87 9.89 9.52 8.99 10.32 -
EY -10.76 6.02 6.73 10.11 10.51 11.12 9.69 -
DY 5.84 6.94 6.31 6.15 5.11 6.13 5.97 -0.36%
P/NAPS 0.55 0.78 1.23 0.00 1.58 2.23 3.12 -25.10%

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