[MEDIAC] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 37.85%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,499,480 1,502,322 1,392,317 1,161,929 1,440,793 1,170,961 480,068 20.88%
PBT 240,893 266,804 254,085 172,853 155,457 141,136 84,302 19.10%
Tax -59,248 -67,866 -64,910 -46,710 -54,065 -41,294 -22,792 17.24%
NP 181,645 198,937 189,174 126,142 101,392 99,841 61,510 19.75%
-
NP to SH 176,430 194,786 185,302 124,645 98,166 55,646 61,510 19.17%
-
Tax Rate 24.60% 25.44% 25.55% 27.02% 34.78% 29.26% 27.04% -
Total Cost 1,317,834 1,303,385 1,203,142 1,035,786 1,339,401 1,071,120 418,557 21.04%
-
Net Worth 602,128 0 1,165,787 0 1,072,953 302,042 339,325 10.02%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 942,090 82,575 - - 34,456 3,584 - -
Div Payout % 533.97% 42.39% - - 35.10% 6.44% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 602,128 0 1,165,787 0 1,072,953 302,042 339,325 10.02%
NOSH 1,687,240 1,687,502 1,686,614 1,682,593 1,678,063 302,042 301,917 33.17%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.11% 13.24% 13.59% 10.86% 7.04% 8.53% 12.81% -
ROE 29.30% 0.00% 15.90% 0.00% 9.15% 18.42% 18.13% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 88.73 89.03 82.55 69.06 85.86 387.68 159.01 -9.25%
EPS 10.44 11.53 10.99 7.40 5.85 6.11 20.37 -10.53%
DPS 55.75 4.89 0.00 0.00 2.05 1.19 0.00 -
NAPS 0.3563 0.00 0.6912 0.00 0.6394 1.00 1.1239 -17.41%
Adjusted Per Share Value based on latest NOSH - 1,680,595
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 97.59 97.77 90.61 75.62 93.77 76.21 31.24 20.88%
EPS 11.48 12.68 12.06 8.11 6.39 3.62 4.00 19.19%
DPS 61.31 5.37 0.00 0.00 2.24 0.23 0.00 -
NAPS 0.3919 0.00 0.7587 0.00 0.6983 0.1966 0.2208 10.02%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.12 1.02 0.86 0.54 0.51 2.71 2.53 -
P/RPS 1.18 1.15 1.04 0.78 0.59 0.70 1.59 -4.84%
P/EPS 10.05 8.84 7.83 7.29 8.72 14.71 12.42 -3.46%
EY 9.95 11.32 12.78 13.72 11.47 6.80 8.05 3.59%
DY 53.32 4.80 0.00 0.00 4.03 0.44 0.00 -
P/NAPS 0.00 0.00 1.24 0.00 0.80 2.71 2.25 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 28/02/12 25/02/11 25/02/10 27/02/09 18/02/08 26/02/07 -
Price 1.11 1.02 0.88 0.57 0.51 2.60 2.78 -
P/RPS 1.17 1.15 1.07 0.83 0.59 0.67 1.75 -6.48%
P/EPS 9.96 8.84 8.01 7.69 8.72 14.11 13.65 -5.11%
EY 10.04 11.32 12.48 13.00 11.47 7.09 7.33 5.37%
DY 53.80 4.80 0.00 0.00 4.03 0.46 0.00 -
P/NAPS 0.00 0.00 1.27 0.00 0.80 2.60 2.47 -

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