[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 6.31%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,502,702 1,499,808 1,348,812 1,392,317 1,413,282 1,279,696 1,137,516 20.37%
PBT 236,880 242,200 224,498 254,085 241,140 227,032 166,733 26.35%
Tax -60,228 -67,268 -55,732 -64,910 -65,202 -63,916 -41,359 28.44%
NP 176,652 174,932 168,766 189,174 175,938 163,116 125,374 25.65%
-
NP to SH 175,012 172,556 165,862 185,302 174,298 160,844 124,449 25.49%
-
Tax Rate 25.43% 27.77% 24.83% 25.55% 27.04% 28.15% 24.81% -
Total Cost 1,326,050 1,324,876 1,180,046 1,203,142 1,237,344 1,116,580 1,012,142 19.71%
-
Net Worth 0 0 1,191,313 1,165,787 0 0 1,033,858 -
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 123,561 85,003 99,416 - 86,007 - 62,213 57.93%
Div Payout % 70.60% 49.26% 59.94% - 49.35% - 49.99% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 0 0 1,191,313 1,165,787 0 0 1,033,858 -
NOSH 1,683,394 1,673,306 1,682,170 1,686,614 1,686,420 1,683,359 1,686,005 -0.10%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 11.76% 11.66% 12.51% 13.59% 12.45% 12.75% 11.02% -
ROE 0.00% 0.00% 13.92% 15.90% 0.00% 0.00% 12.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 89.27 89.63 80.18 82.55 83.80 76.02 67.47 20.50%
EPS 10.40 10.28 9.86 10.99 10.34 9.56 7.38 25.66%
DPS 7.34 5.08 5.91 0.00 5.10 0.00 3.69 58.09%
NAPS 0.00 0.00 0.7082 0.6912 0.00 0.00 0.6132 -
Adjusted Per Share Value based on latest NOSH - 1,686,944
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 97.80 97.61 87.78 90.61 91.98 83.28 74.03 20.37%
EPS 11.39 11.23 10.79 12.06 11.34 10.47 8.10 25.48%
DPS 8.04 5.53 6.47 0.00 5.60 0.00 4.05 57.88%
NAPS 0.00 0.00 0.7753 0.7587 0.00 0.00 0.6728 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.00 1.26 1.13 0.86 0.87 0.83 0.86 -
P/RPS 1.12 1.41 1.41 1.04 1.04 1.09 1.27 -8.03%
P/EPS 9.62 12.22 11.46 7.83 8.42 8.69 11.65 -11.97%
EY 10.40 8.18 8.73 12.78 11.88 11.51 8.58 13.67%
DY 7.34 4.03 5.23 0.00 5.86 0.00 4.29 43.00%
P/NAPS 0.00 0.00 1.60 1.24 0.00 0.00 1.40 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 -
Price 1.02 1.15 1.30 0.88 0.86 0.83 0.77 -
P/RPS 1.14 1.28 1.62 1.07 1.03 1.09 1.14 0.00%
P/EPS 9.81 11.15 13.18 8.01 8.32 8.69 10.43 -3.99%
EY 10.19 8.97 7.58 12.48 12.02 11.51 9.59 4.12%
DY 7.20 4.42 4.55 0.00 5.93 0.00 4.79 31.18%
P/NAPS 0.00 0.00 1.84 1.27 0.00 0.00 1.26 -

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