[MEDIAC] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- -0.33%
YoY- -13.83%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,489,371 1,517,790 1,533,090 1,525,081 1,487,821 1,479,999 1,457,459 1.45%
PBT 202,470 222,010 236,254 237,906 233,611 239,835 242,855 -11.44%
Tax -58,679 -62,466 -63,417 -64,970 -59,999 -59,255 -57,077 1.86%
NP 143,791 159,544 172,837 172,936 173,612 180,580 185,778 -15.74%
-
NP to SH 140,682 156,183 169,413 169,435 169,991 176,590 181,470 -15.64%
-
Tax Rate 28.98% 28.14% 26.84% 27.31% 25.68% 24.71% 23.50% -
Total Cost 1,345,580 1,358,246 1,360,253 1,352,145 1,314,209 1,299,419 1,271,681 3.84%
-
Net Worth 702,187 711,456 682,577 676,920 630,859 640,476 601,163 10.94%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 77,787 77,787 93,227 93,227 87,045 87,045 112,302 -21.76%
Div Payout % 55.29% 49.81% 55.03% 55.02% 51.21% 49.29% 61.88% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 702,187 711,456 682,577 676,920 630,859 640,476 601,163 10.94%
NOSH 1,695,286 1,687,514 1,692,899 1,687,239 1,687,240 1,687,240 1,687,240 0.31%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.65% 10.51% 11.27% 11.34% 11.67% 12.20% 12.75% -
ROE 20.03% 21.95% 24.82% 25.03% 26.95% 27.57% 30.19% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 87.85 89.94 90.56 90.39 88.18 87.72 86.38 1.13%
EPS 8.30 9.26 10.01 10.04 10.08 10.47 10.76 -15.93%
DPS 4.61 4.61 5.52 5.52 5.15 5.15 6.63 -21.56%
NAPS 0.4142 0.4216 0.4032 0.4012 0.3739 0.3796 0.3563 10.59%
Adjusted Per Share Value based on latest NOSH - 1,687,239
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 96.93 98.78 99.77 99.25 96.83 96.32 94.85 1.46%
EPS 9.16 10.16 11.03 11.03 11.06 11.49 11.81 -15.62%
DPS 5.06 5.06 6.07 6.07 5.66 5.66 7.31 -21.80%
NAPS 0.457 0.463 0.4442 0.4405 0.4106 0.4168 0.3912 10.95%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.96 0.91 0.975 1.09 1.15 1.18 1.12 -
P/RPS 1.09 1.01 1.08 1.21 1.30 1.35 1.30 -11.11%
P/EPS 11.57 9.83 9.74 10.85 11.41 11.27 10.41 7.31%
EY 8.64 10.17 10.26 9.21 8.76 8.87 9.60 -6.80%
DY 4.80 5.07 5.66 5.06 4.48 4.36 5.92 -13.08%
P/NAPS 2.32 2.16 2.42 2.72 3.08 3.11 3.14 -18.31%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 27/02/14 27/11/13 28/08/13 29/05/13 28/02/13 -
Price 0.92 0.975 0.90 1.03 1.03 1.30 1.11 -
P/RPS 1.05 1.08 0.99 1.14 1.17 1.48 1.29 -12.85%
P/EPS 11.09 10.53 8.99 10.26 10.22 12.42 10.32 4.92%
EY 9.02 9.49 11.12 9.75 9.78 8.05 9.69 -4.67%
DY 5.01 4.73 6.13 5.36 5.00 3.96 5.97 -11.05%
P/NAPS 2.22 2.31 2.23 2.57 2.75 3.42 3.12 -20.34%

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