[MEDIAC] YoY Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 6.31%
YoY- 48.66%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,612,065 1,499,480 1,502,322 1,392,317 1,161,929 1,440,793 1,170,961 5.46%
PBT 242,693 240,893 266,804 254,085 172,853 155,457 141,136 9.44%
Tax -66,518 -59,248 -67,866 -64,910 -46,710 -54,065 -41,294 8.26%
NP 176,174 181,645 198,937 189,174 126,142 101,392 99,841 9.91%
-
NP to SH 171,618 176,430 194,786 185,302 124,645 98,166 55,646 20.62%
-
Tax Rate 27.41% 24.60% 25.44% 25.55% 27.02% 34.78% 29.26% -
Total Cost 1,435,890 1,317,834 1,303,385 1,203,142 1,035,786 1,339,401 1,071,120 5.00%
-
Net Worth 680,176 602,128 0 1,165,787 0 1,072,953 302,042 14.47%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 55,331 942,090 82,575 - - 34,456 3,584 57.73%
Div Payout % 32.24% 533.97% 42.39% - - 35.10% 6.44% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 680,176 602,128 0 1,165,787 0 1,072,953 302,042 14.47%
NOSH 1,686,946 1,687,240 1,687,502 1,686,614 1,682,593 1,678,063 302,042 33.16%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.93% 12.11% 13.24% 13.59% 10.86% 7.04% 8.53% -
ROE 25.23% 29.30% 0.00% 15.90% 0.00% 9.15% 18.42% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 95.56 88.73 89.03 82.55 69.06 85.86 387.68 -20.79%
EPS 10.17 10.44 11.53 10.99 7.40 5.85 6.11 8.85%
DPS 3.28 55.75 4.89 0.00 0.00 2.05 1.19 18.39%
NAPS 0.4032 0.3563 0.00 0.6912 0.00 0.6394 1.00 -14.03%
Adjusted Per Share Value based on latest NOSH - 1,686,944
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 104.91 97.59 97.77 90.61 75.62 93.77 76.21 5.46%
EPS 11.17 11.48 12.68 12.06 8.11 6.39 3.62 20.63%
DPS 3.60 61.31 5.37 0.00 0.00 2.24 0.23 58.09%
NAPS 0.4427 0.3919 0.00 0.7587 0.00 0.6983 0.1966 14.47%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.975 1.12 1.02 0.86 0.54 0.51 2.71 -
P/RPS 1.02 1.18 1.15 1.04 0.78 0.59 0.70 6.46%
P/EPS 9.58 10.05 8.84 7.83 7.29 8.72 14.71 -6.89%
EY 10.43 9.95 11.32 12.78 13.72 11.47 6.80 7.38%
DY 3.36 53.32 4.80 0.00 0.00 4.03 0.44 40.28%
P/NAPS 2.42 0.00 0.00 1.24 0.00 0.80 2.71 -1.86%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 25/02/11 25/02/10 27/02/09 18/02/08 -
Price 0.90 1.11 1.02 0.88 0.57 0.51 2.60 -
P/RPS 0.94 1.17 1.15 1.07 0.83 0.59 0.67 5.80%
P/EPS 8.85 9.96 8.84 8.01 7.69 8.72 14.11 -7.47%
EY 11.30 10.04 11.32 12.48 13.00 11.47 7.09 8.07%
DY 3.64 53.80 4.80 0.00 0.00 4.03 0.46 41.11%
P/NAPS 2.23 0.00 0.00 1.27 0.00 0.80 2.60 -2.52%

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