[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 1.66%
YoY- -9.42%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,641,400 1,596,708 1,478,238 1,499,480 1,496,842 1,565,420 1,460,865 8.07%
PBT 232,402 238,644 239,440 240,893 227,578 263,540 262,684 -7.83%
Tax -64,440 -67,192 -59,163 -59,248 -50,752 -64,216 -63,639 0.83%
NP 167,962 171,452 180,277 181,645 176,826 199,324 199,045 -10.69%
-
NP to SH 165,536 168,468 176,283 176,430 173,552 194,864 195,537 -10.50%
-
Tax Rate 27.73% 28.16% 24.71% 24.60% 22.30% 24.37% 24.23% -
Total Cost 1,473,438 1,425,256 1,297,961 1,317,834 1,320,016 1,366,096 1,261,820 10.87%
-
Net Worth 676,920 629,901 639,742 602,128 1,279,017 1,244,505 1,278,210 -34.51%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 81,662 - 765,802 942,090 69,218 - 138,070 -29.51%
Div Payout % 49.33% - 434.42% 533.97% 39.88% - 70.61% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 676,920 629,901 639,742 602,128 1,279,017 1,244,505 1,278,210 -34.51%
NOSH 1,687,239 1,687,240 1,687,240 1,687,240 1,688,249 1,687,236 1,685,848 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.23% 10.74% 12.20% 12.11% 11.81% 12.73% 13.63% -
ROE 24.45% 26.75% 27.56% 29.30% 13.57% 15.66% 15.30% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 97.28 94.78 87.71 88.73 88.66 92.78 86.65 8.01%
EPS 9.84 10.00 10.46 10.44 10.28 11.56 11.60 -10.38%
DPS 4.84 0.00 45.44 55.75 4.10 0.00 8.19 -29.55%
NAPS 0.4012 0.3739 0.3796 0.3563 0.7576 0.7376 0.7582 -34.55%
Adjusted Per Share Value based on latest NOSH - 1,687,240
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 106.82 103.92 96.20 97.59 97.42 101.88 95.07 8.07%
EPS 10.77 10.96 11.47 11.48 11.29 12.68 12.73 -10.53%
DPS 5.31 0.00 49.84 61.31 4.50 0.00 8.99 -29.58%
NAPS 0.4405 0.4099 0.4163 0.3919 0.8324 0.8099 0.8319 -34.52%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.09 1.15 1.18 1.12 1.64 1.18 1.02 -
P/RPS 1.12 1.19 1.27 1.18 1.74 1.27 1.18 -3.41%
P/EPS 11.11 11.32 10.74 10.05 15.05 10.22 8.79 16.88%
EY 9.00 8.83 9.31 9.95 6.64 9.79 11.37 -14.41%
DY 4.44 0.00 40.64 53.32 2.67 0.00 8.03 -32.60%
P/NAPS 2.72 3.08 2.94 0.00 0.00 1.60 1.35 59.45%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 27/11/13 28/08/13 29/05/13 28/02/13 29/11/12 29/08/12 30/05/12 -
Price 1.03 1.03 1.30 1.11 1.12 1.55 1.02 -
P/RPS 1.06 1.07 1.40 1.17 1.19 1.67 1.18 -6.89%
P/EPS 10.50 10.14 11.84 9.96 10.28 13.42 8.79 12.56%
EY 9.53 9.86 8.45 10.04 9.73 7.45 11.37 -11.09%
DY 4.70 0.00 36.89 53.80 3.91 0.00 8.03 -30.00%
P/NAPS 2.57 2.75 3.24 0.00 0.00 2.10 1.35 53.54%

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