[MEDIAC] YoY Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 33.85%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,674,504 1,530,631 1,478,238 1,460,865 1,348,812 1,137,516 1,437,826 2.57%
PBT 185,349 223,892 239,440 262,684 224,498 166,733 113,169 8.56%
Tax -64,036 -62,998 -59,163 -63,639 -55,732 -41,359 -49,884 4.24%
NP 121,313 160,894 180,277 199,045 168,766 125,374 63,285 11.44%
-
NP to SH 122,636 157,514 176,283 195,537 165,862 124,449 61,225 12.26%
-
Tax Rate 34.55% 28.14% 24.71% 24.23% 24.83% 24.81% 44.08% -
Total Cost 1,553,191 1,369,737 1,297,961 1,261,820 1,180,046 1,012,142 1,374,541 2.05%
-
Net Worth 819,340 711,005 639,742 1,278,210 1,191,313 1,033,858 1,016,502 -3.52%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 61,323 78,756 765,802 138,070 99,416 62,213 35,728 9.41%
Div Payout % 50.00% 50.00% 434.42% 70.61% 59.94% 49.99% 58.36% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 819,340 711,005 639,742 1,278,210 1,191,313 1,033,858 1,016,502 -3.52%
NOSH 1,689,361 1,686,445 1,687,240 1,685,848 1,682,170 1,686,005 1,677,397 0.11%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 7.24% 10.51% 12.20% 13.63% 12.51% 11.02% 4.40% -
ROE 14.97% 22.15% 27.56% 15.30% 13.92% 12.04% 6.02% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 99.12 90.76 87.71 86.65 80.18 67.47 85.72 2.44%
EPS 7.26 9.34 10.46 11.60 9.86 7.38 3.65 12.13%
DPS 3.63 4.67 45.44 8.19 5.91 3.69 2.13 9.28%
NAPS 0.485 0.4216 0.3796 0.7582 0.7082 0.6132 0.606 -3.64%
Adjusted Per Share Value based on latest NOSH - 1,695,483
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 99.25 90.72 87.61 86.58 79.94 67.42 85.22 2.57%
EPS 7.27 9.34 10.45 11.59 9.83 7.38 3.63 12.26%
DPS 3.63 4.67 45.39 8.18 5.89 3.69 2.12 9.37%
NAPS 0.4856 0.4214 0.3792 0.7576 0.7061 0.6128 0.6025 -3.52%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.68 0.91 1.18 1.02 1.13 0.86 0.52 -
P/RPS 0.69 1.00 1.27 1.18 1.41 1.27 0.61 2.07%
P/EPS 9.37 9.74 10.74 8.79 11.46 11.65 14.25 -6.74%
EY 10.68 10.26 9.31 11.37 8.73 8.58 7.02 7.24%
DY 5.34 5.13 40.64 8.03 5.23 4.29 4.10 4.50%
P/NAPS 1.40 2.16 2.94 1.35 1.60 1.40 0.86 8.45%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 29/05/14 29/05/13 30/05/12 30/05/11 26/05/10 26/05/09 -
Price 0.62 0.975 1.30 1.02 1.30 0.77 0.58 -
P/RPS 0.63 1.07 1.40 1.18 1.62 1.14 0.68 -1.26%
P/EPS 8.54 10.44 11.84 8.79 13.18 10.43 15.89 -9.82%
EY 11.71 9.58 8.45 11.37 7.58 9.59 6.29 10.90%
DY 5.85 4.79 36.89 8.03 4.55 4.79 3.67 8.07%
P/NAPS 1.28 2.31 3.24 1.35 1.84 1.26 0.96 4.90%

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