[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 48.41%
YoY- -13.14%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,496,842 1,502,702 1,413,282 1,121,246 1,523,994 1,175,722 479,464 20.87%
PBT 227,578 236,880 241,140 128,228 160,378 123,820 83,240 18.23%
Tax -50,752 -60,228 -65,202 -39,204 -54,838 -35,200 -22,550 14.46%
NP 176,826 176,652 175,938 89,024 105,540 88,620 60,690 19.49%
-
NP to SH 173,552 175,012 174,298 90,418 104,094 50,450 60,690 19.11%
-
Tax Rate 22.30% 25.43% 27.04% 30.57% 34.19% 28.43% 27.09% -
Total Cost 1,320,016 1,326,050 1,237,344 1,032,222 1,418,454 1,087,102 418,774 21.06%
-
Net Worth 1,279,017 0 0 0 1,079,177 301,979 349,224 24.12%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 69,218 123,561 86,007 46,842 52,700 5,375 - -
Div Payout % 39.88% 70.60% 49.35% 51.81% 50.63% 10.65% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,279,017 0 0 0 1,079,177 301,979 349,224 24.12%
NOSH 1,688,249 1,683,394 1,686,420 1,684,983 1,689,117 301,979 301,940 33.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 11.81% 11.76% 12.45% 7.94% 6.93% 7.54% 12.66% -
ROE 13.57% 0.00% 0.00% 0.00% 9.65% 16.71% 17.38% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 88.66 89.27 83.80 66.54 90.22 389.34 158.79 -9.24%
EPS 10.28 10.40 10.34 5.36 6.16 5.50 20.10 -10.56%
DPS 4.10 7.34 5.10 2.78 3.12 1.78 0.00 -
NAPS 0.7576 0.00 0.00 0.00 0.6389 1.00 1.1566 -6.80%
Adjusted Per Share Value based on latest NOSH - 1,687,647
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 97.42 97.80 91.98 72.97 99.18 76.52 31.20 20.87%
EPS 11.29 11.39 11.34 5.88 6.77 3.28 3.95 19.10%
DPS 4.50 8.04 5.60 3.05 3.43 0.35 0.00 -
NAPS 0.8324 0.00 0.00 0.00 0.7023 0.1965 0.2273 24.12%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.00 0.87 0.51 0.77 2.75 2.68 -
P/RPS 1.74 1.12 1.04 0.77 0.85 0.71 1.69 0.48%
P/EPS 15.05 9.62 8.42 9.50 12.49 16.46 13.33 2.04%
EY 6.64 10.40 11.88 10.52 8.00 6.08 7.50 -2.00%
DY 2.67 7.34 5.86 5.45 4.05 0.65 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.21 2.75 2.32 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 -
Price 1.12 1.02 0.86 0.55 0.59 2.65 2.58 -
P/RPS 1.19 1.14 1.03 0.83 0.65 0.68 1.62 -5.00%
P/EPS 10.28 9.81 8.32 10.25 9.57 15.86 12.84 -3.63%
EY 9.73 10.19 12.02 9.76 10.45 6.30 7.79 3.77%
DY 3.91 7.20 5.93 5.05 5.29 0.67 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.92 2.65 2.23 -

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