[MEDIAC] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -3.74%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,385,655 1,728,235 1,489,371 1,487,821 1,476,257 1,443,154 1,207,370 2.31%
PBT 136,270 200,236 202,470 233,611 267,631 235,221 204,012 -6.49%
Tax -42,764 -66,714 -58,679 -59,999 -62,834 -58,249 -50,194 -2.63%
NP 93,506 133,522 143,791 173,612 204,797 176,972 153,818 -7.95%
-
NP to SH 96,415 135,038 140,682 169,991 200,787 173,933 151,962 -7.29%
-
Tax Rate 31.38% 33.32% 28.98% 25.68% 23.48% 24.76% 24.60% -
Total Cost 1,292,149 1,594,713 1,345,580 1,314,209 1,271,460 1,266,182 1,053,552 3.45%
-
Net Worth 817,634 0 702,187 630,859 1,243,353 0 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 74,735 64,194 77,787 87,045 117,322 124,020 62,877 2.91%
Div Payout % 77.51% 47.54% 55.29% 51.21% 58.43% 71.30% 41.38% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 817,634 0 702,187 630,859 1,243,353 0 0 -
NOSH 1,687,236 1,687,236 1,695,286 1,687,240 1,687,236 1,673,306 1,683,359 0.03%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 6.75% 7.73% 9.65% 11.67% 13.87% 12.26% 12.74% -
ROE 11.79% 0.00% 20.03% 26.95% 16.15% 0.00% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.13 101.56 87.85 88.18 87.58 86.25 71.72 2.28%
EPS 5.71 7.94 8.30 10.08 11.91 10.39 9.03 -7.34%
DPS 4.43 3.77 4.61 5.15 6.93 7.35 3.72 2.95%
NAPS 0.4846 0.00 0.4142 0.3739 0.7376 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,687,240
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.13 102.43 88.27 88.18 87.50 85.53 71.56 2.32%
EPS 5.71 8.00 8.34 10.08 11.90 10.31 9.01 -7.31%
DPS 4.43 3.80 4.61 5.16 6.95 7.35 3.73 2.90%
NAPS 0.4846 0.00 0.4162 0.3739 0.7369 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.715 0.605 0.96 1.15 1.18 1.26 0.83 -
P/RPS 0.87 0.60 1.09 1.30 1.35 1.46 1.16 -4.67%
P/EPS 12.51 7.62 11.57 11.41 9.91 12.12 9.19 5.26%
EY 7.99 13.12 8.64 8.76 10.09 8.25 10.88 -5.01%
DY 6.20 6.24 4.80 4.48 5.87 5.83 4.48 5.55%
P/NAPS 1.48 0.00 2.32 3.08 1.60 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 26/08/15 28/08/14 28/08/13 29/08/12 24/08/11 25/08/10 -
Price 0.745 0.505 0.92 1.03 1.55 1.15 0.83 -
P/RPS 0.91 0.50 1.05 1.17 1.77 1.33 1.16 -3.96%
P/EPS 13.04 6.36 11.09 10.22 13.01 11.06 9.19 5.99%
EY 7.67 15.71 9.02 9.78 7.68 9.04 10.88 -5.65%
DY 5.95 7.47 5.01 5.00 4.47 6.39 4.48 4.83%
P/NAPS 1.54 0.00 2.22 2.75 2.10 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