[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2010 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 116.73%
YoY- 92.77%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 820,700 748,421 751,351 706,641 560,623 761,997 587,861 5.71%
PBT 116,201 113,789 118,440 120,570 64,114 80,189 61,910 11.05%
Tax -32,220 -25,376 -30,114 -32,601 -19,602 -27,419 -17,600 10.59%
NP 83,981 88,413 88,326 87,969 44,512 52,770 44,310 11.23%
-
NP to SH 82,768 86,776 87,506 87,149 45,209 52,047 25,225 21.87%
-
Tax Rate 27.73% 22.30% 25.43% 27.04% 30.57% 34.19% 28.43% -
Total Cost 736,719 660,008 663,025 618,672 516,111 709,227 543,551 5.19%
-
Net Worth 676,920 1,279,017 0 0 0 1,079,177 301,979 14.38%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 40,831 34,609 61,780 43,003 23,421 26,350 2,687 57.31%
Div Payout % 49.33% 39.88% 70.60% 49.35% 51.81% 50.63% 10.65% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 676,920 1,279,017 0 0 0 1,079,177 301,979 14.38%
NOSH 1,687,239 1,688,249 1,683,394 1,686,420 1,684,983 1,689,117 301,979 33.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 10.23% 11.81% 11.76% 12.45% 7.94% 6.93% 7.54% -
ROE 12.23% 6.78% 0.00% 0.00% 0.00% 4.82% 8.35% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 48.64 44.33 44.63 41.90 33.27 45.11 194.67 -20.62%
EPS 4.92 5.14 5.20 5.17 2.68 3.08 2.75 10.17%
DPS 2.42 2.05 3.67 2.55 1.39 1.56 0.89 18.12%
NAPS 0.4012 0.7576 0.00 0.00 0.00 0.6389 1.00 -14.10%
Adjusted Per Share Value based on latest NOSH - 1,688,945
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 53.41 48.71 48.90 45.99 36.49 49.59 38.26 5.71%
EPS 5.39 5.65 5.69 5.67 2.94 3.39 1.64 21.91%
DPS 2.66 2.25 4.02 2.80 1.52 1.71 0.17 58.08%
NAPS 0.4405 0.8324 0.00 0.00 0.00 0.7023 0.1965 14.38%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.09 1.64 1.00 0.87 0.51 0.77 2.75 -
P/RPS 2.24 3.47 2.24 2.08 1.53 1.71 1.41 8.01%
P/EPS 22.22 30.10 19.24 16.84 19.01 24.99 32.92 -6.33%
EY 4.50 3.32 5.20 5.94 5.26 4.00 3.04 6.74%
DY 2.22 1.34 3.67 2.93 2.73 2.03 0.32 38.06%
P/NAPS 2.72 0.00 0.00 0.00 0.00 1.21 2.75 -0.18%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 27/11/13 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 -
Price 1.03 1.12 1.02 0.86 0.55 0.59 2.65 -
P/RPS 2.12 2.37 2.29 2.05 1.65 1.31 1.36 7.67%
P/EPS 21.00 20.56 19.62 16.64 20.50 19.15 31.72 -6.63%
EY 4.76 4.86 5.10 6.01 4.88 5.22 3.15 7.11%
DY 2.35 1.96 3.60 2.97 2.53 2.64 0.34 37.97%
P/NAPS 2.57 0.00 0.00 0.00 0.00 0.92 2.65 -0.50%

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