[MEDIAC] YoY Cumulative 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- 106.78%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,124,610 1,126,742 1,044,238 871,447 1,080,595 878,221 360,051 20.88%
PBT 180,670 200,103 190,564 129,640 116,593 105,852 63,227 19.10%
Tax -44,436 -50,900 -48,683 -35,033 -40,549 -30,971 -17,094 17.24%
NP 136,234 149,203 141,881 94,607 76,044 74,881 46,133 19.75%
-
NP to SH 132,323 146,090 138,977 93,484 73,625 41,735 46,133 19.17%
-
Tax Rate 24.60% 25.44% 25.55% 27.02% 34.78% 29.26% 27.04% -
Total Cost 988,376 977,539 902,357 776,840 1,004,551 803,340 313,918 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 706,567 61,931 - - 25,842 2,688 - -
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 21.98% 0.00% 11.92% 0.00% 6.86% 13.82% 13.60% -
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 66.55 66.77 61.91 51.79 64.40 290.76 119.25 -9.25%
EPS 7.83 8.65 8.24 5.55 4.39 4.58 15.28 -10.53%
DPS 41.81 3.67 0.00 0.00 1.54 0.89 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 73.19 73.33 67.96 56.71 70.33 57.16 23.43 20.88%
EPS 8.61 9.51 9.04 6.08 4.79 2.72 3.00 19.19%
DPS 45.98 4.03 0.00 0.00 1.68 0.17 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 1.57 1.53 1.39 1.04 0.79 0.93 2.12 -4.87%
P/EPS 13.40 11.78 10.44 9.72 11.62 19.61 16.56 -3.46%
EY 7.46 8.49 9.58 10.29 8.60 5.10 6.04 3.57%
DY 39.99 3.60 0.00 0.00 3.02 0.33 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 1.56 1.53 1.42 1.10 0.79 0.89 2.33 -6.46%
P/EPS 13.28 11.78 10.68 10.26 11.62 18.82 18.19 -5.10%
EY 7.53 8.49 9.36 9.75 8.60 5.31 5.50 5.37%
DY 40.35 3.60 0.00 0.00 3.02 0.34 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