[MEDIAC] QoQ Annualized Quarter 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- 0.39%
YoY- 17.89%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,499,480 1,496,842 1,565,420 1,460,865 1,502,322 1,502,702 1,499,808 -0.01%
PBT 240,893 227,578 263,540 262,684 266,804 236,880 242,200 -0.35%
Tax -59,248 -50,752 -64,216 -63,639 -67,866 -60,228 -67,268 -8.07%
NP 181,645 176,826 199,324 199,045 198,937 176,652 174,932 2.53%
-
NP to SH 176,430 173,552 194,864 195,537 194,786 175,012 172,556 1.48%
-
Tax Rate 24.60% 22.30% 24.37% 24.23% 25.44% 25.43% 27.77% -
Total Cost 1,317,834 1,320,016 1,366,096 1,261,820 1,303,385 1,326,050 1,324,876 -0.35%
-
Net Worth 602,128 1,279,017 1,244,505 1,278,210 0 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 942,090 69,218 - 138,070 82,575 123,561 85,003 393.48%
Div Payout % 533.97% 39.88% - 70.61% 42.39% 70.60% 49.26% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 602,128 1,279,017 1,244,505 1,278,210 0 0 0 -
NOSH 1,687,240 1,688,249 1,687,236 1,685,848 1,687,502 1,683,394 1,673,306 0.55%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.11% 11.81% 12.73% 13.63% 13.24% 11.76% 11.66% -
ROE 29.30% 13.57% 15.66% 15.30% 0.00% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 88.73 88.66 92.78 86.65 89.03 89.27 89.63 -0.66%
EPS 10.44 10.28 11.56 11.60 11.53 10.40 10.28 1.03%
DPS 55.75 4.10 0.00 8.19 4.89 7.34 5.08 390.26%
NAPS 0.3563 0.7576 0.7376 0.7582 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,695,483
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 97.59 97.42 101.88 95.07 97.77 97.80 97.61 -0.01%
EPS 11.48 11.29 12.68 12.73 12.68 11.39 11.23 1.47%
DPS 61.31 4.50 0.00 8.99 5.37 8.04 5.53 393.59%
NAPS 0.3919 0.8324 0.8099 0.8319 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.12 1.64 1.18 1.02 1.02 1.00 1.26 -
P/RPS 1.18 1.74 1.27 1.18 1.15 1.12 1.41 -11.14%
P/EPS 10.05 15.05 10.22 8.79 8.84 9.62 12.22 -12.16%
EY 9.95 6.64 9.79 11.37 11.32 10.40 8.18 13.88%
DY 53.32 2.67 0.00 8.03 4.80 7.34 4.03 455.04%
P/NAPS 0.00 0.00 1.60 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 24/08/11 -
Price 1.11 1.12 1.55 1.02 1.02 1.02 1.15 -
P/RPS 1.17 1.19 1.67 1.18 1.15 1.14 1.28 -5.78%
P/EPS 9.96 10.28 13.42 8.79 8.84 9.81 11.15 -7.21%
EY 10.04 9.73 7.45 11.37 11.32 10.19 8.97 7.76%
DY 53.80 3.91 0.00 8.03 4.80 7.20 4.42 425.15%
P/NAPS 0.00 0.00 2.10 1.35 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