[MEDIAC] QoQ TTM Result on 30-Jun-2010 [#1]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 19.67%
YoY- 249.15%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,388,126 1,342,039 1,282,633 1,207,370 1,167,588 1,142,055 1,157,533 12.88%
PBT 231,429 232,911 222,543 204,012 170,340 120,956 92,644 84.20%
Tax -57,411 -56,318 -54,148 -50,194 -42,426 -41,439 -39,416 28.52%
NP 174,018 176,593 168,395 153,818 127,914 79,517 53,228 120.43%
-
NP to SH 171,005 173,813 165,961 151,962 126,982 78,870 52,699 119.33%
-
Tax Rate 24.81% 24.18% 24.33% 24.60% 24.91% 34.26% 42.55% -
Total Cost 1,214,108 1,165,446 1,114,238 1,053,552 1,039,674 1,062,538 1,104,305 6.52%
-
Net Worth 1,197,748 1,166,016 0 0 1,037,422 0 0 -
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 102,769 82,487 82,487 62,877 62,877 31,350 31,350 120.83%
Div Payout % 60.10% 47.46% 49.70% 41.38% 49.52% 39.75% 59.49% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,197,748 1,166,016 0 0 1,037,422 0 0 -
NOSH 1,691,257 1,686,944 1,688,945 1,683,359 1,691,818 1,680,595 1,687,647 0.14%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 12.54% 13.16% 13.13% 12.74% 10.96% 6.96% 4.60% -
ROE 14.28% 14.91% 0.00% 0.00% 12.24% 0.00% 0.00% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 82.08 79.55 75.94 71.72 69.01 67.96 68.59 12.72%
EPS 10.11 10.30 9.83 9.03 7.51 4.69 3.12 119.13%
DPS 6.08 4.88 4.88 3.72 3.72 1.86 1.86 120.41%
NAPS 0.7082 0.6912 0.00 0.00 0.6132 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,683,359
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 90.34 87.34 83.47 78.58 75.99 74.33 75.33 12.89%
EPS 11.13 11.31 10.80 9.89 8.26 5.13 3.43 119.33%
DPS 6.69 5.37 5.37 4.09 4.09 2.04 2.04 120.89%
NAPS 0.7795 0.7589 0.00 0.00 0.6752 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.13 0.86 0.87 0.83 0.86 0.54 0.51 -
P/RPS 1.38 1.08 1.15 1.16 1.25 0.79 0.74 51.56%
P/EPS 11.18 8.35 8.85 9.19 11.46 11.51 16.33 -22.33%
EY 8.95 11.98 11.29 10.88 8.73 8.69 6.12 28.86%
DY 5.38 5.67 5.61 4.48 4.33 3.44 3.65 29.54%
P/NAPS 1.60 1.24 0.00 0.00 1.40 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 25/11/09 -
Price 1.30 0.88 0.86 0.83 0.77 0.57 0.55 -
P/RPS 1.58 1.11 1.13 1.16 1.12 0.84 0.80 57.47%
P/EPS 12.86 8.54 8.75 9.19 10.26 12.15 17.61 -18.92%
EY 7.78 11.71 11.43 10.88 9.75 8.23 5.68 23.35%
DY 4.68 5.55 5.67 4.48 4.83 3.26 3.38 24.25%
P/NAPS 1.84 1.27 0.00 0.00 1.26 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