[MEDIAC] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 14.3%
YoY- 9.33%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 579,577 508,567 522,181 1,053,466 1,193,946 1,204,296 1,286,568 -12.43%
PBT 15,188 20,014 -24,078 -32,020 -27,721 55,453 100,406 -26.99%
Tax -13,016 -7,816 -3,439 -10,973 -19,478 -26,304 -32,827 -14.28%
NP 2,172 12,198 -27,517 -42,993 -47,199 29,149 67,579 -43.59%
-
NP to SH 5,325 14,092 -23,240 -41,142 -45,375 39,128 70,934 -35.03%
-
Tax Rate 85.70% 39.05% - - - 47.43% 32.69% -
Total Cost 577,405 496,369 549,698 1,096,459 1,241,145 1,175,147 1,218,989 -11.70%
-
Net Worth 685,186 685,861 675,063 704,421 765,499 833,157 856,103 -3.64%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 10,629 6,917 6,917 18,222 24,633 45,049 66,582 -26.33%
Div Payout % 199.62% 49.09% 0.00% 0.00% 0.00% 115.13% 93.87% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 685,186 685,861 675,063 704,421 765,499 833,157 856,103 -3.64%
NOSH 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 1,687,236 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 0.37% 2.40% -5.27% -4.08% -3.95% 2.42% 5.25% -
ROE 0.78% 2.05% -3.44% -5.84% -5.93% 4.70% 8.29% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 34.35 30.14 30.95 62.44 70.76 71.38 76.25 -12.43%
EPS 0.32 0.84 -1.38 -2.44 -2.69 2.32 4.20 -34.87%
DPS 0.63 0.41 0.41 1.08 1.46 2.67 3.95 -26.34%
NAPS 0.4061 0.4065 0.4001 0.4175 0.4537 0.4938 0.5074 -3.64%
Adjusted Per Share Value based on latest NOSH - 1,687,236
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 37.72 33.10 33.98 68.56 77.70 78.38 83.73 -12.43%
EPS 0.35 0.92 -1.51 -2.68 -2.95 2.55 4.62 -34.93%
DPS 0.69 0.45 0.45 1.19 1.60 2.93 4.33 -26.35%
NAPS 0.4459 0.4464 0.4393 0.4584 0.4982 0.5422 0.5572 -3.64%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.17 0.165 0.19 0.235 0.195 0.395 0.60 -
P/RPS 0.49 0.55 0.61 0.38 0.28 0.55 0.79 -7.64%
P/EPS 53.86 19.76 -13.79 -9.64 -7.25 17.03 14.27 24.76%
EY 1.86 5.06 -7.25 -10.38 -13.79 5.87 7.01 -19.83%
DY 3.71 2.48 2.16 4.60 7.49 6.76 6.58 -9.10%
P/NAPS 0.42 0.41 0.47 0.56 0.43 0.80 1.18 -15.80%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 27/02/23 25/02/22 25/02/21 27/02/20 25/02/19 26/02/18 27/02/17 -
Price 0.165 0.165 0.17 0.20 0.25 0.385 0.625 -
P/RPS 0.48 0.55 0.55 0.32 0.35 0.54 0.82 -8.53%
P/EPS 52.28 19.76 -12.34 -8.20 -9.30 16.60 14.87 23.29%
EY 1.91 5.06 -8.10 -12.19 -10.76 6.02 6.73 -18.92%
DY 3.82 2.48 2.41 5.40 5.84 6.94 6.31 -8.02%
P/NAPS 0.41 0.41 0.42 0.48 0.55 0.78 1.23 -16.72%

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