[MEDIAC] QoQ TTM 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- -7.71%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,525,081 1,487,821 1,479,999 1,457,459 1,470,229 1,476,257 1,461,984 2.85%
PBT 237,906 233,611 239,835 242,855 260,589 267,631 262,654 -6.37%
Tax -64,970 -59,999 -59,255 -57,077 -59,556 -62,834 -63,684 1.34%
NP 172,936 173,612 180,580 185,778 201,033 204,797 198,970 -8.91%
-
NP to SH 169,435 169,991 176,590 181,470 196,624 200,787 195,475 -9.08%
-
Tax Rate 27.31% 25.68% 24.71% 23.50% 22.85% 23.48% 24.25% -
Total Cost 1,352,145 1,314,209 1,299,419 1,271,681 1,269,196 1,271,460 1,263,014 4.64%
-
Net Worth 676,920 630,859 640,476 601,163 1,280,504 1,243,353 1,285,515 -34.76%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 93,227 87,045 87,045 112,302 112,302 117,322 138,573 -23.20%
Div Payout % 55.02% 51.21% 49.29% 61.88% 57.12% 58.43% 70.89% -
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 676,920 630,859 640,476 601,163 1,280,504 1,243,353 1,285,515 -34.76%
NOSH 1,687,239 1,687,240 1,687,240 1,687,240 1,690,211 1,687,236 1,687,236 0.00%
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 11.34% 11.67% 12.20% 12.75% 13.67% 13.87% 13.61% -
ROE 25.03% 26.95% 27.57% 30.19% 15.36% 16.15% 15.21% -
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 90.39 88.18 87.72 86.38 86.98 87.58 86.23 3.18%
EPS 10.04 10.08 10.47 10.76 11.63 11.91 11.53 -8.80%
DPS 5.52 5.15 5.15 6.63 6.63 6.93 8.20 -23.17%
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 99.25 96.83 96.32 94.85 95.68 96.08 95.15 2.84%
EPS 11.03 11.06 11.49 11.81 12.80 13.07 12.72 -9.05%
DPS 6.07 5.66 5.66 7.31 7.31 7.64 9.02 -23.18%
NAPS 0.4405 0.4106 0.4168 0.3912 0.8334 0.8092 0.8366 -34.76%
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 1.21 1.30 1.35 1.30 1.89 1.35 1.18 1.68%
P/EPS 10.85 11.41 11.27 10.41 14.10 9.91 8.85 14.53%
EY 9.21 8.76 8.87 9.60 7.09 10.09 11.30 -12.73%
DY 5.06 4.48 4.36 5.92 4.04 5.87 8.04 -26.53%
P/NAPS 2.72 3.08 3.11 3.14 2.16 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 1.14 1.17 1.48 1.29 1.29 1.77 1.18 -2.27%
P/EPS 10.26 10.22 12.42 10.32 9.63 13.01 8.85 10.34%
EY 9.75 9.78 8.05 9.69 10.39 7.68 11.30 -9.35%
DY 5.36 5.00 3.96 5.97 5.92 4.47 8.04 -23.66%
P/NAPS 2.57 2.75 3.42 3.12 1.48 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