[MEDIAC] YoY TTM 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- 9.21%
YoY- 214.92%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,525,081 1,470,229 1,464,816 1,282,633 1,157,533 1,326,912 925,327 8.67%
PBT 237,906 260,589 234,750 222,543 92,644 172,599 97,395 16.03%
Tax -64,970 -59,556 -56,449 -54,148 -39,416 -51,358 -27,136 15.64%
NP 172,936 201,033 178,301 168,395 53,228 121,241 70,259 16.18%
-
NP to SH 169,435 196,624 175,234 165,961 52,699 94,919 44,669 24.85%
-
Tax Rate 27.31% 22.85% 24.05% 24.33% 42.55% 29.76% 27.86% -
Total Cost 1,352,145 1,269,196 1,286,515 1,114,238 1,104,305 1,205,671 855,068 7.92%
-
Net Worth 676,920 1,280,504 0 0 0 1,074,810 301,826 14.39%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 93,227 112,302 122,317 82,487 31,350 53,692 2,686 80.51%
Div Payout % 55.02% 57.12% 69.80% 49.70% 59.49% 56.57% 6.01% -
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 1,280,504 0 0 0 1,074,810 301,826 14.39%
NOSH 1,687,239 1,690,211 1,688,380 1,688,945 1,687,647 1,682,283 301,826 33.18%
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 11.34% 13.67% 12.17% 13.13% 4.60% 9.14% 7.59% -
ROE 25.03% 15.36% 0.00% 0.00% 0.00% 8.83% 14.80% -
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 90.39 86.98 86.76 75.94 68.59 78.88 306.58 -18.40%
EPS 10.04 11.63 10.38 9.83 3.12 5.64 14.80 -6.25%
DPS 5.52 6.63 7.25 4.88 1.86 3.19 0.89 35.50%
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 99.25 95.68 95.33 83.47 75.33 86.36 60.22 8.67%
EPS 11.03 12.80 11.40 10.80 3.43 6.18 2.91 24.84%
DPS 6.07 7.31 7.96 5.37 2.04 3.49 0.17 81.36%
NAPS 0.4405 0.8334 0.00 0.00 0.00 0.6995 0.1964 14.39%
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 1.21 1.89 1.15 1.15 0.74 0.98 0.90 5.05%
P/EPS 10.85 14.10 9.64 8.85 16.33 13.65 18.58 -8.56%
EY 9.21 7.09 10.38 11.29 6.12 7.33 5.38 9.36%
DY 5.06 4.04 7.25 5.61 3.65 4.14 0.32 58.36%
P/NAPS 2.72 2.16 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 1.14 1.29 1.18 1.13 0.80 0.75 0.86 4.80%
P/EPS 10.26 9.63 9.83 8.75 17.61 10.46 17.91 -8.85%
EY 9.75 10.39 10.18 11.43 5.68 9.56 5.58 9.73%
DY 5.36 5.92 7.11 5.67 3.38 5.41 0.34 58.28%
P/NAPS 2.57 1.48 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