[MEDIAC] YoY TTM 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- 10.0%
YoY- 14.31%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 1,459,211 1,517,790 1,479,999 1,461,984 1,388,126 1,167,588 1,352,078 1.27%
PBT 160,739 222,010 239,835 262,654 231,429 170,340 108,393 6.78%
Tax -56,301 -62,466 -59,255 -63,684 -57,411 -42,426 -47,080 3.02%
NP 104,438 159,544 180,580 198,970 174,018 127,914 61,313 9.27%
-
NP to SH 105,873 156,183 176,590 195,475 171,005 126,982 59,330 10.12%
-
Tax Rate 35.03% 28.14% 24.71% 24.25% 24.81% 24.91% 43.43% -
Total Cost 1,354,773 1,358,246 1,299,419 1,263,014 1,214,108 1,039,674 1,290,765 0.80%
-
Net Worth 758,262 711,456 640,476 1,285,515 1,197,748 1,037,422 1,017,545 -4.78%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 54,581 77,787 87,045 138,573 102,769 62,877 34,135 8.13%
Div Payout % 51.55% 49.81% 49.29% 70.89% 60.10% 49.52% 57.53% -
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 758,262 711,456 640,476 1,285,515 1,197,748 1,037,422 1,017,545 -4.78%
NOSH 1,647,321 1,687,514 1,687,240 1,687,236 1,691,257 1,691,818 1,679,117 -0.31%
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 7.16% 10.51% 12.20% 13.61% 12.54% 10.96% 4.53% -
ROE 13.96% 21.95% 27.57% 15.21% 14.28% 12.24% 5.83% -
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 88.58 89.94 87.72 86.23 82.08 69.01 80.52 1.60%
EPS 6.43 9.26 10.47 11.53 10.11 7.51 3.53 10.50%
DPS 3.31 4.61 5.15 8.20 6.08 3.72 2.03 8.48%
NAPS 0.4603 0.4216 0.3796 0.7582 0.7082 0.6132 0.606 -4.47%
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 94.97 98.78 96.32 95.15 90.34 75.99 87.99 1.27%
EPS 6.89 10.16 11.49 12.72 11.13 8.26 3.86 10.13%
DPS 3.55 5.06 5.66 9.02 6.69 4.09 2.22 8.13%
NAPS 0.4935 0.463 0.4168 0.8366 0.7795 0.6752 0.6622 -4.78%
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 0.77 1.01 1.35 1.18 1.38 1.25 0.65 2.86%
P/EPS 10.58 9.83 11.27 8.85 11.18 11.46 14.72 -5.35%
EY 9.45 10.17 8.87 11.30 8.95 8.73 6.80 5.63%
DY 4.87 5.07 4.36 8.04 5.38 4.33 3.90 3.76%
P/NAPS 1.48 2.16 3.11 1.35 1.60 1.40 0.86 9.46%
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 0.70 1.08 1.48 1.18 1.58 1.12 0.72 -0.46%
P/EPS 9.65 10.53 12.42 8.85 12.86 10.26 16.41 -8.46%
EY 10.37 9.49 8.05 11.30 7.78 9.75 6.09 9.27%
DY 5.34 4.73 3.96 8.04 4.68 4.83 3.50 7.29%
P/NAPS 1.35 2.31 3.42 1.35 1.84 1.26 0.96 5.84%

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