[MEDIAC] YoY Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 1.42%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 2,084,662 1,641,400 1,496,842 1,502,702 1,413,282 1,121,246 1,523,994 5.35%
PBT 231,080 232,402 227,578 236,880 241,140 128,228 160,378 6.27%
Tax -68,508 -64,440 -50,752 -60,228 -65,202 -39,204 -54,838 3.77%
NP 162,572 167,962 176,826 176,652 175,938 89,024 105,540 7.46%
-
NP to SH 161,086 165,536 173,552 175,012 174,298 90,418 104,094 7.54%
-
Tax Rate 29.65% 27.73% 22.30% 25.43% 27.04% 30.57% 34.19% -
Total Cost 1,922,090 1,473,438 1,320,016 1,326,050 1,237,344 1,032,222 1,418,454 5.19%
-
Net Worth 0 676,920 1,279,017 0 0 0 1,079,177 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 63,470 81,662 69,218 123,561 86,007 46,842 52,700 3.14%
Div Payout % 39.40% 49.33% 39.88% 70.60% 49.35% 51.81% 50.63% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 676,920 1,279,017 0 0 0 1,079,177 -
NOSH 1,679,106 1,687,239 1,688,249 1,683,394 1,686,420 1,684,983 1,689,117 -0.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.80% 10.23% 11.81% 11.76% 12.45% 7.94% 6.93% -
ROE 0.00% 24.45% 13.57% 0.00% 0.00% 0.00% 9.65% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 124.15 97.28 88.66 89.27 83.80 66.54 90.22 5.46%
EPS 9.58 9.84 10.28 10.40 10.34 5.36 6.16 7.63%
DPS 3.78 4.84 4.10 7.34 5.10 2.78 3.12 3.24%
NAPS 0.00 0.4012 0.7576 0.00 0.00 0.00 0.6389 -
Adjusted Per Share Value based on latest NOSH - 1,688,380
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 135.67 106.82 97.42 97.80 91.98 72.97 99.18 5.35%
EPS 10.48 10.77 11.29 11.39 11.34 5.88 6.77 7.55%
DPS 4.13 5.31 4.50 8.04 5.60 3.05 3.43 3.14%
NAPS 0.00 0.4405 0.8324 0.00 0.00 0.00 0.7023 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.90 1.09 1.64 1.00 0.87 0.51 0.77 -
P/RPS 0.72 1.12 1.74 1.12 1.04 0.77 0.85 -2.72%
P/EPS 9.38 11.11 15.05 9.62 8.42 9.50 12.49 -4.65%
EY 10.66 9.00 6.64 10.40 11.88 10.52 8.00 4.89%
DY 4.20 4.44 2.67 7.34 5.86 5.45 4.05 0.60%
P/NAPS 0.00 2.72 0.00 0.00 0.00 0.00 1.21 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 -
Price 0.845 1.03 1.12 1.02 0.86 0.55 0.59 -
P/RPS 0.68 1.06 1.19 1.14 1.03 0.83 0.65 0.75%
P/EPS 8.81 10.50 10.28 9.81 8.32 10.25 9.57 -1.36%
EY 11.35 9.53 9.73 10.19 12.02 9.76 10.45 1.38%
DY 4.47 4.70 3.91 7.20 5.93 5.05 5.29 -2.76%
P/NAPS 0.00 2.57 0.00 0.00 0.00 0.00 0.92 -

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