[MEDIAC] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -2.07%
YoY- 12.21%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,595,839 1,479,495 1,525,081 1,470,229 1,464,816 1,282,633 1,157,533 5.49%
PBT 184,988 193,039 237,906 260,589 234,750 222,543 92,644 12.20%
Tax -64,715 -56,055 -64,970 -59,556 -56,449 -54,148 -39,416 8.61%
NP 120,273 136,984 172,936 201,033 178,301 168,395 53,228 14.54%
-
NP to SH 122,413 134,269 169,435 196,624 175,234 165,961 52,699 15.07%
-
Tax Rate 34.98% 29.04% 27.31% 22.85% 24.05% 24.33% 42.55% -
Total Cost 1,475,566 1,342,511 1,352,145 1,269,196 1,286,515 1,114,238 1,104,305 4.94%
-
Net Worth 0 737,645 676,920 1,280,504 0 0 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 67,106 61,392 93,227 112,302 122,317 82,487 31,350 13.51%
Div Payout % 54.82% 45.72% 55.02% 57.12% 69.80% 49.70% 59.49% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 737,645 676,920 1,280,504 0 0 0 -
NOSH 1,687,236 1,696,907 1,687,239 1,690,211 1,688,380 1,688,945 1,687,647 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 7.54% 9.26% 11.34% 13.67% 12.17% 13.13% 4.60% -
ROE 0.00% 18.20% 25.03% 15.36% 0.00% 0.00% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 94.43 87.19 90.39 86.98 86.76 75.94 68.59 5.47%
EPS 7.24 7.91 10.04 11.63 10.38 9.83 3.12 15.05%
DPS 3.97 3.63 5.52 6.63 7.25 4.88 1.86 13.46%
NAPS 0.00 0.4347 0.4012 0.7576 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,690,211
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 94.58 87.69 90.39 87.14 86.82 76.02 68.61 5.49%
EPS 7.26 7.96 10.04 11.65 10.39 9.84 3.12 15.10%
DPS 3.98 3.64 5.53 6.66 7.25 4.89 1.86 13.51%
NAPS 0.00 0.4372 0.4012 0.7589 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.525 0.90 1.09 1.64 1.00 0.87 0.51 -
P/RPS 0.56 1.03 1.21 1.89 1.15 1.15 0.74 -4.53%
P/EPS 7.25 11.37 10.85 14.10 9.64 8.85 16.33 -12.65%
EY 13.80 8.79 9.21 7.09 10.38 11.29 6.12 14.50%
DY 7.56 4.03 5.06 4.04 7.25 5.61 3.65 12.89%
P/NAPS 0.00 2.07 2.72 2.16 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 26/11/14 27/11/13 29/11/12 25/11/11 25/11/10 25/11/09 -
Price 0.61 0.845 1.03 1.12 1.02 0.86 0.55 -
P/RPS 0.65 0.97 1.14 1.29 1.18 1.13 0.80 -3.39%
P/EPS 8.42 10.68 10.26 9.63 9.83 8.75 17.61 -11.56%
EY 11.87 9.36 9.75 10.39 10.18 11.43 5.68 13.06%
DY 6.51 4.30 5.36 5.92 7.11 5.67 3.38 11.53%
P/NAPS 0.00 1.94 2.57 1.48 0.00 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