[MEDIAC] YoY Annualized Quarter Result on 31-Mar-2009 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -37.63%
YoY- -12.5%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,460,865 1,348,812 1,137,516 1,437,826 1,197,000 973,444 471,541 20.71%
PBT 262,684 224,498 166,733 113,169 159,575 85,547 71,592 24.16%
Tax -63,639 -55,732 -41,359 -49,884 -43,062 -21,108 -17,624 23.83%
NP 199,045 168,766 125,374 63,285 116,513 64,439 53,968 24.27%
-
NP to SH 195,537 165,862 124,449 61,225 69,969 36,718 53,968 23.90%
-
Tax Rate 24.23% 24.83% 24.81% 44.08% 26.99% 24.67% 24.62% -
Total Cost 1,261,820 1,180,046 1,012,142 1,374,541 1,080,487 909,005 417,573 20.21%
-
Net Worth 1,278,210 1,191,313 1,033,858 1,016,502 635,474 203,890 318,897 26.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 138,070 99,416 62,213 35,728 35,217 - 25,666 32.33%
Div Payout % 70.61% 59.94% 49.99% 58.36% 50.33% - 47.56% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,278,210 1,191,313 1,033,858 1,016,502 635,474 203,890 318,897 26.00%
NOSH 1,685,848 1,682,170 1,686,005 1,677,397 914,747 301,926 301,957 33.15%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.63% 12.51% 11.02% 4.40% 9.73% 6.62% 11.45% -
ROE 15.30% 13.92% 12.04% 6.02% 11.01% 18.01% 16.92% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 86.65 80.18 67.47 85.72 130.86 322.41 156.16 -9.34%
EPS 11.60 9.86 7.38 3.65 7.66 4.02 17.87 -6.94%
DPS 8.19 5.91 3.69 2.13 3.85 0.00 8.50 -0.61%
NAPS 0.7582 0.7082 0.6132 0.606 0.6947 0.6753 1.0561 -5.36%
Adjusted Per Share Value based on latest NOSH - 1,679,117
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 95.07 87.78 74.03 93.57 77.90 63.35 30.69 20.71%
EPS 12.73 10.79 8.10 3.98 4.55 2.39 3.51 23.92%
DPS 8.99 6.47 4.05 2.33 2.29 0.00 1.67 32.35%
NAPS 0.8319 0.7753 0.6728 0.6615 0.4136 0.1327 0.2075 26.01%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.02 1.13 0.86 0.52 2.51 2.80 3.02 -
P/RPS 1.18 1.41 1.27 0.61 1.92 0.87 1.93 -7.86%
P/EPS 8.79 11.46 11.65 14.25 32.81 23.02 16.90 -10.31%
EY 11.37 8.73 8.58 7.02 3.05 4.34 5.92 11.47%
DY 8.03 5.23 4.29 4.10 1.53 0.00 2.81 19.10%
P/NAPS 1.35 1.60 1.40 0.86 3.61 4.15 2.86 -11.75%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/05/12 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 29/05/06 -
Price 1.02 1.30 0.77 0.58 0.81 2.88 2.84 -
P/RPS 1.18 1.62 1.14 0.68 0.62 0.89 1.82 -6.96%
P/EPS 8.79 13.18 10.43 15.89 10.59 23.68 15.89 -9.38%
EY 11.37 7.58 9.59 6.29 9.44 4.22 6.29 10.36%
DY 8.03 4.55 4.79 3.67 4.75 0.00 2.99 17.88%
P/NAPS 1.35 1.84 1.26 0.96 1.17 4.26 2.69 -10.84%

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