[MEDIAC] YoY Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- 41.46%
YoY- 76.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 1,126,742 1,044,238 871,447 1,080,595 878,221 360,051 357,126 21.09%
PBT 200,103 190,564 129,640 116,593 105,852 63,227 55,364 23.86%
Tax -50,900 -48,683 -35,033 -40,549 -30,971 -17,094 -13,245 25.14%
NP 149,203 141,881 94,607 76,044 74,881 46,133 42,119 23.45%
-
NP to SH 146,090 138,977 93,484 73,625 41,735 46,133 42,119 23.02%
-
Tax Rate 25.44% 25.55% 27.02% 34.78% 29.26% 27.04% 23.92% -
Total Cost 977,539 902,357 776,840 1,004,551 803,340 313,918 315,007 20.76%
-
Net Worth 0 1,165,787 0 1,072,953 302,042 339,325 307,030 -
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 61,931 - - 25,842 2,688 - - -
Div Payout % 42.39% - - 35.10% 6.44% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 0 1,165,787 0 1,072,953 302,042 339,325 307,030 -
NOSH 1,687,502 1,686,614 1,682,593 1,678,063 302,042 301,917 301,928 33.19%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 13.24% 13.59% 10.86% 7.04% 8.53% 12.81% 11.79% -
ROE 0.00% 11.92% 0.00% 6.86% 13.82% 13.60% 13.72% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 66.77 61.91 51.79 64.40 290.76 119.25 118.28 -9.08%
EPS 8.65 8.24 5.55 4.39 4.58 15.28 13.95 -7.65%
DPS 3.67 0.00 0.00 1.54 0.89 0.00 0.00 -
NAPS 0.00 0.6912 0.00 0.6394 1.00 1.1239 1.0169 -
Adjusted Per Share Value based on latest NOSH - 1,694,621
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 73.33 67.96 56.71 70.33 57.16 23.43 23.24 21.09%
EPS 9.51 9.04 6.08 4.79 2.72 3.00 2.74 23.03%
DPS 4.03 0.00 0.00 1.68 0.17 0.00 0.00 -
NAPS 0.00 0.7587 0.00 0.6983 0.1966 0.2208 0.1998 -
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.02 0.86 0.54 0.51 2.71 2.53 3.38 -
P/RPS 1.53 1.39 1.04 0.79 0.93 2.12 2.86 -9.89%
P/EPS 11.78 10.44 9.72 11.62 19.61 16.56 24.23 -11.32%
EY 8.49 9.58 10.29 8.60 5.10 6.04 4.13 12.75%
DY 3.60 0.00 0.00 3.02 0.33 0.00 0.00 -
P/NAPS 0.00 1.24 0.00 0.80 2.71 2.25 3.32 -
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 27/02/09 18/02/08 26/02/07 17/02/06 -
Price 1.02 0.88 0.57 0.51 2.60 2.78 3.20 -
P/RPS 1.53 1.42 1.10 0.79 0.89 2.33 2.71 -9.08%
P/EPS 11.78 10.68 10.26 11.62 18.82 18.19 22.94 -10.50%
EY 8.49 9.36 9.75 8.60 5.31 5.50 4.36 11.74%
DY 3.60 0.00 0.00 3.02 0.34 0.00 0.00 -
P/NAPS 0.00 1.27 0.00 0.80 2.60 2.47 3.15 -

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