[MEDIAC] YoY TTM 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- -7.71%
YoY- 2.12%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,507,312 1,462,988 1,533,090 1,457,459 1,470,099 1,342,039 1,142,055 4.73%
PBT 165,926 181,721 236,254 242,855 240,537 232,911 120,956 5.40%
Tax -59,190 -53,733 -63,417 -57,077 -59,639 -56,318 -41,439 6.11%
NP 106,736 127,988 172,837 185,778 180,898 176,593 79,517 5.02%
-
NP to SH 110,227 125,842 169,413 181,470 177,704 173,813 78,870 5.73%
-
Tax Rate 35.67% 29.57% 26.84% 23.50% 24.79% 24.18% 34.26% -
Total Cost 1,400,576 1,335,000 1,360,253 1,271,681 1,289,201 1,165,446 1,062,538 4.70%
-
Net Worth 0 756,241 682,577 601,163 0 1,166,016 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 67,106 61,392 93,227 112,302 122,317 82,487 31,350 13.51%
Div Payout % 60.88% 48.79% 55.03% 61.88% 68.83% 47.46% 39.75% -
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 0 756,241 682,577 601,163 0 1,166,016 0 -
NOSH 1,687,236 1,686,909 1,692,899 1,687,240 1,687,236 1,686,944 1,680,595 0.06%
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 7.08% 8.75% 11.27% 12.75% 12.31% 13.16% 6.96% -
ROE 0.00% 16.64% 24.82% 30.19% 0.00% 14.91% 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 89.16 86.73 90.56 86.38 86.68 79.55 67.96 4.62%
EPS 6.52 7.46 10.01 10.76 10.48 10.30 4.69 5.64%
DPS 3.97 3.63 5.52 6.63 7.25 4.88 1.86 13.46%
NAPS 0.00 0.4483 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 98.10 95.21 99.77 94.85 95.68 87.34 74.33 4.73%
EPS 7.17 8.19 11.03 11.81 11.57 11.31 5.13 5.73%
DPS 4.37 4.00 6.07 7.31 7.96 5.37 2.04 13.53%
NAPS 0.00 0.4922 0.4442 0.3912 0.00 0.7589 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 0.68 0.86 1.08 1.30 1.18 1.08 0.79 -2.46%
P/EPS 9.28 10.05 9.74 10.41 9.73 8.35 11.51 -3.52%
EY 10.78 9.95 10.26 9.60 10.27 11.98 8.69 3.65%
DY 6.56 4.84 5.66 5.92 7.11 5.67 3.44 11.35%
P/NAPS 0.00 1.67 2.42 3.14 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 0.72 0.82 0.99 1.29 1.18 1.11 0.84 -2.53%
P/EPS 9.89 9.52 8.99 10.32 9.73 8.54 12.15 -3.37%
EY 10.11 10.51 11.12 9.69 10.27 11.71 8.23 3.48%
DY 6.15 5.11 6.13 5.97 7.11 5.55 3.26 11.15%
P/NAPS 0.00 1.58 2.23 3.12 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