[MEDIAC] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 101.48%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 371,758 390,476 368,814 293,551 383,022 301,706 120,499 20.63%
PBT 50,377 60,164 60,635 42,104 34,695 31,485 21,434 15.29%
Tax -9,925 -13,928 -15,728 -11,774 -13,455 -8,587 -5,809 9.32%
NP 40,452 46,236 44,907 30,330 21,240 22,898 15,625 17.16%
-
NP to SH 39,889 45,988 44,687 30,688 21,513 13,318 15,625 16.88%
-
Tax Rate 19.70% 23.15% 25.94% 27.96% 38.78% 27.27% 27.10% -
Total Cost 331,306 344,240 323,907 263,221 361,782 278,808 104,874 21.11%
-
Net Worth 1,280,504 0 0 0 1,074,810 301,826 349,552 24.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 34,649 41,365 43,068 23,458 26,243 2,686 - -
Div Payout % 86.86% 89.95% 96.38% 76.44% 121.99% 20.17% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,280,504 0 0 0 1,074,810 301,826 349,552 24.13%
NOSH 1,690,211 1,688,380 1,688,945 1,687,647 1,682,283 301,826 302,224 33.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.88% 11.84% 12.18% 10.33% 5.55% 7.59% 12.97% -
ROE 3.12% 0.00% 0.00% 0.00% 2.00% 4.41% 4.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 21.99 23.13 21.84 17.39 22.77 99.96 39.87 -9.43%
EPS 2.36 2.72 2.65 1.82 1.28 1.44 5.17 -12.24%
DPS 2.05 2.45 2.55 1.39 1.56 0.89 0.00 -
NAPS 0.7576 0.00 0.00 0.00 0.6389 1.00 1.1566 -6.80%
Adjusted Per Share Value based on latest NOSH - 1,687,647
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 24.19 25.41 24.00 19.10 24.93 19.64 7.84 20.63%
EPS 2.60 2.99 2.91 2.00 1.40 0.87 1.02 16.86%
DPS 2.26 2.69 2.80 1.53 1.71 0.17 0.00 -
NAPS 0.8334 0.00 0.00 0.00 0.6995 0.1964 0.2275 24.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.00 0.87 0.51 0.77 2.75 2.68 -
P/RPS 7.00 4.32 3.98 2.93 3.38 2.75 6.72 0.68%
P/EPS 65.98 36.71 32.88 28.05 60.21 62.32 51.84 4.09%
EY 1.52 2.72 3.04 3.57 1.66 1.60 1.93 -3.89%
DY 1.34 2.45 2.93 2.73 2.03 0.32 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 1.21 2.75 2.32 -
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 -
Price 1.12 1.02 0.86 0.55 0.59 2.65 2.58 -
P/RPS 4.78 4.41 3.94 3.16 2.59 2.65 6.47 -4.91%
P/EPS 45.06 37.45 32.50 30.25 46.14 60.06 49.90 -1.68%
EY 2.22 2.67 3.08 3.31 2.17 1.67 2.00 1.75%
DY 1.96 2.40 2.97 2.53 2.64 0.34 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.92 2.65 2.23 -

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