[MEDIAC] YoY Cumulative Quarter Result on 31-Dec-2014 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 54.26%
YoY- -3.47%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 896,205 972,177 1,248,126 1,469,798 1,209,049 1,124,610 1,126,742 -3.74%
PBT 53,763 84,233 152,901 179,082 182,020 180,670 200,103 -19.65%
Tax -21,788 -27,297 -45,421 -52,110 -49,889 -44,436 -50,900 -13.17%
NP 31,975 56,936 107,480 126,972 132,131 136,234 149,203 -22.62%
-
NP to SH 34,299 57,993 107,193 124,245 128,714 132,323 146,090 -21.43%
-
Tax Rate 40.53% 32.41% 29.71% 29.10% 27.41% 24.60% 25.44% -
Total Cost 864,230 915,241 1,140,646 1,342,826 1,076,918 988,376 977,539 -2.03%
-
Net Worth 833,157 0 0 0 680,176 602,128 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 17,041 24,633 37,673 31,145 41,498 706,567 61,931 -19.33%
Div Payout % 49.68% 42.48% 35.15% 25.07% 32.24% 533.97% 42.39% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 833,157 0 0 0 680,176 602,128 0 -
NOSH 1,687,236 1,687,236 1,681,852 1,683,560 1,686,946 1,687,240 1,687,502 -0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.57% 5.86% 8.61% 8.64% 10.93% 12.11% 13.24% -
ROE 4.12% 0.00% 0.00% 0.00% 18.92% 21.98% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.12 57.62 74.21 87.30 71.67 66.55 66.77 -3.73%
EPS 2.02 3.44 6.37 7.38 7.63 7.83 8.65 -21.50%
DPS 1.01 1.46 2.24 1.85 2.46 41.81 3.67 -19.33%
NAPS 0.4938 0.00 0.00 0.00 0.4032 0.3563 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,686,909
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 58.33 63.27 81.23 95.66 78.69 73.19 73.33 -3.73%
EPS 2.23 3.77 6.98 8.09 8.38 8.61 9.51 -21.45%
DPS 1.11 1.60 2.45 2.03 2.70 45.98 4.03 -19.32%
NAPS 0.5422 0.00 0.00 0.00 0.4427 0.3919 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.395 0.60 0.605 0.75 0.975 1.12 1.02 -
P/RPS 0.74 1.04 0.82 0.86 1.36 1.57 1.53 -11.39%
P/EPS 19.43 17.46 9.49 10.16 12.78 13.40 11.78 8.68%
EY 5.15 5.73 10.53 9.84 7.83 7.46 8.49 -7.98%
DY 2.56 2.43 3.70 2.47 2.52 39.99 3.60 -5.51%
P/NAPS 0.80 0.00 0.00 0.00 2.42 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 26/02/16 26/02/15 27/02/14 28/02/13 28/02/12 -
Price 0.385 0.625 0.645 0.71 0.90 1.11 1.02 -
P/RPS 0.72 1.08 0.87 0.81 1.26 1.56 1.53 -11.79%
P/EPS 18.94 18.18 10.12 9.62 11.80 13.28 11.78 8.22%
EY 5.28 5.50 9.88 10.39 8.48 7.53 8.49 -7.60%
DY 2.62 2.34 3.47 2.61 2.73 40.35 3.60 -5.15%
P/NAPS 0.78 0.00 0.00 0.00 2.23 0.00 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