[MEDIAC] YoY TTM 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- -2.69%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,482,170 1,459,211 1,517,790 1,479,999 1,461,984 1,388,126 1,167,588 4.05%
PBT 157,974 160,739 222,010 239,835 262,654 231,429 170,340 -1.24%
Tax -47,590 -56,301 -62,466 -59,255 -63,684 -57,411 -42,426 1.93%
NP 110,384 104,438 159,544 180,580 198,970 174,018 127,914 -2.42%
-
NP to SH 112,688 105,873 156,183 176,590 195,475 171,005 126,982 -1.96%
-
Tax Rate 30.13% 35.03% 28.14% 24.71% 24.25% 24.81% 24.91% -
Total Cost 1,371,786 1,354,773 1,358,246 1,299,419 1,263,014 1,214,108 1,039,674 4.72%
-
Net Worth 968,179 758,262 711,456 640,476 1,285,515 1,197,748 1,037,422 -1.14%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 80,914 54,581 77,787 87,045 138,573 102,769 62,877 4.28%
Div Payout % 71.80% 51.55% 49.81% 49.29% 70.89% 60.10% 49.52% -
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 968,179 758,262 711,456 640,476 1,285,515 1,197,748 1,037,422 -1.14%
NOSH 1,687,236 1,647,321 1,687,514 1,687,240 1,687,236 1,691,257 1,691,818 -0.04%
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 7.45% 7.16% 10.51% 12.20% 13.61% 12.54% 10.96% -
ROE 11.64% 13.96% 21.95% 27.57% 15.21% 14.28% 12.24% -
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 85.52 88.58 89.94 87.72 86.23 82.08 69.01 3.63%
EPS 6.50 6.43 9.26 10.47 11.53 10.11 7.51 -2.37%
DPS 4.67 3.31 4.61 5.15 8.20 6.08 3.72 3.85%
NAPS 0.5586 0.4603 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 87.85 86.49 89.96 87.72 86.65 82.27 69.20 4.05%
EPS 6.68 6.27 9.26 10.47 11.59 10.14 7.53 -1.97%
DPS 4.80 3.23 4.61 5.16 8.21 6.09 3.73 4.28%
NAPS 0.5738 0.4494 0.4217 0.3796 0.7619 0.7099 0.6149 -1.14%
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 0.84 0.77 1.01 1.35 1.18 1.38 1.25 -6.40%
P/EPS 11.00 10.58 9.83 11.27 8.85 11.18 11.46 -0.67%
EY 9.09 9.45 10.17 8.87 11.30 8.95 8.73 0.67%
DY 6.53 4.87 5.07 4.36 8.04 5.38 4.33 7.08%
P/NAPS 1.28 1.48 2.16 3.11 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 0.86 0.70 1.08 1.48 1.18 1.58 1.12 -4.30%
P/EPS 11.30 9.65 10.53 12.42 8.85 12.86 10.26 1.62%
EY 8.85 10.37 9.49 8.05 11.30 7.78 9.75 -1.59%
DY 6.35 5.34 4.73 3.96 8.04 4.68 4.83 4.66%
P/NAPS 1.32 1.35 2.31 3.42 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