[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -4.54%
YoY- -15.52%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,387,392 1,297,362 1,391,604 1,631,702 2,084,662 1,641,400 1,496,842 -1.25%
PBT 76,410 75,962 120,284 194,954 231,080 232,402 227,578 -16.62%
Tax -30,230 -32,492 -38,658 -59,542 -68,508 -64,440 -50,752 -8.26%
NP 46,180 43,470 81,626 135,412 162,572 167,962 176,826 -20.04%
-
NP to SH 49,952 48,334 84,108 136,082 161,086 165,536 173,552 -18.73%
-
Tax Rate 39.56% 42.77% 32.14% 30.54% 29.65% 27.73% 22.30% -
Total Cost 1,341,212 1,253,892 1,309,978 1,496,290 1,922,090 1,473,438 1,320,016 0.26%
-
Net Worth 770,560 847,667 843,618 0 0 676,920 1,279,017 -8.09%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 24,296 36,106 48,929 69,466 63,470 81,662 69,218 -16.00%
Div Payout % 48.64% 74.70% 58.18% 51.05% 39.40% 49.33% 39.88% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 770,560 847,667 843,618 0 0 676,920 1,279,017 -8.09%
NOSH 1,687,236 1,687,236 1,687,236 1,677,935 1,679,106 1,687,239 1,688,249 -0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.33% 3.35% 5.87% 8.30% 7.80% 10.23% 11.81% -
ROE 6.48% 5.70% 9.97% 0.00% 0.00% 24.45% 13.57% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 82.23 76.89 82.48 97.24 124.15 97.28 88.66 -1.24%
EPS 2.98 2.88 4.96 8.10 9.58 9.84 10.28 -18.63%
DPS 1.44 2.14 2.90 4.14 3.78 4.84 4.10 -15.99%
NAPS 0.4567 0.5024 0.50 0.00 0.00 0.4012 0.7576 -8.08%
Adjusted Per Share Value based on latest NOSH - 1,690,050
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 90.29 84.43 90.57 106.19 135.67 106.82 97.42 -1.25%
EPS 3.25 3.15 5.47 8.86 10.48 10.77 11.29 -18.73%
DPS 1.58 2.35 3.18 4.52 4.13 5.31 4.50 -16.00%
NAPS 0.5015 0.5517 0.549 0.00 0.00 0.4405 0.8324 -8.09%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.265 0.465 0.685 0.525 0.90 1.09 1.64 -
P/RPS 0.32 0.60 0.83 0.54 0.72 1.12 1.74 -24.57%
P/EPS 8.95 16.23 13.74 6.47 9.38 11.11 15.05 -8.29%
EY 11.17 6.16 7.28 15.45 10.66 9.00 6.64 9.05%
DY 5.43 4.60 4.23 7.89 4.20 4.44 2.67 12.55%
P/NAPS 0.58 0.93 1.37 0.00 0.00 2.72 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 28/11/17 30/11/16 25/11/15 26/11/14 27/11/13 29/11/12 -
Price 0.205 0.415 0.64 0.61 0.845 1.03 1.12 -
P/RPS 0.25 0.54 0.78 0.63 0.68 1.06 1.19 -22.88%
P/EPS 6.92 14.49 12.84 7.52 8.81 10.50 10.28 -6.38%
EY 14.44 6.90 7.79 13.30 11.35 9.53 9.73 6.79%
DY 7.02 5.16 4.53 6.79 4.47 4.70 3.91 10.24%
P/NAPS 0.45 0.83 1.28 0.00 0.00 2.57 0.00 -

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