[MEDIAC] YoY 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,664,168 1,959,730 1,612,065 1,499,480 1,502,322 1,392,317 1,161,929 6.16%
PBT 203,868 238,776 242,693 240,893 266,804 254,085 172,853 2.78%
Tax -60,561 -69,480 -66,518 -59,248 -67,866 -64,910 -46,710 4.42%
NP 143,306 169,296 176,174 181,645 198,937 189,174 126,142 2.14%
-
NP to SH 142,924 165,660 171,618 176,430 194,786 185,302 124,645 2.30%
-
Tax Rate 29.71% 29.10% 27.41% 24.60% 25.44% 25.55% 27.02% -
Total Cost 1,520,861 1,790,434 1,435,890 1,317,834 1,303,385 1,203,142 1,035,786 6.60%
-
Net Worth 0 0 680,176 602,128 0 1,165,787 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 50,231 41,527 55,331 942,090 82,575 - - -
Div Payout % 35.15% 25.07% 32.24% 533.97% 42.39% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 0 0 680,176 602,128 0 1,165,787 0 -
NOSH 1,681,852 1,683,560 1,686,946 1,687,240 1,687,502 1,686,614 1,682,593 -0.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 8.61% 8.64% 10.93% 12.11% 13.24% 13.59% 10.86% -
ROE 0.00% 0.00% 25.23% 29.30% 0.00% 15.90% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 98.95 116.40 95.56 88.73 89.03 82.55 69.06 6.17%
EPS 8.49 9.84 10.17 10.44 11.53 10.99 7.40 2.31%
DPS 2.99 2.47 3.28 55.75 4.89 0.00 0.00 -
NAPS 0.00 0.00 0.4032 0.3563 0.00 0.6912 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,240
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 108.31 127.54 104.91 97.59 97.77 90.61 75.62 6.16%
EPS 9.30 10.78 11.17 11.48 12.68 12.06 8.11 2.30%
DPS 3.27 2.70 3.60 61.31 5.37 0.00 0.00 -
NAPS 0.00 0.00 0.4427 0.3919 0.00 0.7587 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.605 0.75 0.975 1.12 1.02 0.86 0.54 -
P/RPS 0.61 0.64 1.02 1.18 1.15 1.04 0.78 -4.01%
P/EPS 7.12 7.62 9.58 10.05 8.84 7.83 7.29 -0.39%
EY 14.05 13.12 10.43 9.95 11.32 12.78 13.72 0.39%
DY 4.94 3.29 3.36 53.32 4.80 0.00 0.00 -
P/NAPS 0.00 0.00 2.42 0.00 0.00 1.24 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 27/02/14 28/02/13 28/02/12 25/02/11 25/02/10 -
Price 0.645 0.71 0.90 1.11 1.02 0.88 0.57 -
P/RPS 0.65 0.61 0.94 1.17 1.15 1.07 0.83 -3.99%
P/EPS 7.59 7.22 8.85 9.96 8.84 8.01 7.69 -0.21%
EY 13.18 13.86 11.30 10.04 11.32 12.48 13.00 0.22%
DY 4.63 3.47 3.64 53.80 4.80 0.00 0.00 -
P/NAPS 0.00 0.00 2.23 0.00 0.00 1.27 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