[MEDIAC] YoY TTM 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- 49.66%
YoY- -21.7%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,457,459 1,470,099 1,342,039 1,142,055 1,367,984 1,090,238 474,467 20.54%
PBT 242,855 240,537 232,911 120,956 166,411 119,191 79,455 20.44%
Tax -57,077 -59,639 -56,318 -41,439 -51,548 -34,535 -21,473 17.67%
NP 185,778 180,898 176,593 79,517 114,863 84,656 57,982 21.39%
-
NP to SH 181,470 177,704 173,813 78,870 100,733 45,171 57,982 20.92%
-
Tax Rate 23.50% 24.79% 24.18% 34.26% 30.98% 28.97% 27.03% -
Total Cost 1,271,681 1,289,201 1,165,446 1,062,538 1,253,121 1,005,582 416,485 20.42%
-
Net Worth 601,163 0 1,166,016 0 1,083,540 301,753 339,275 9.99%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 112,302 122,317 82,487 31,350 53,692 2,686 - -
Div Payout % 61.88% 68.83% 47.46% 39.75% 53.30% 5.95% - -
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 601,163 0 1,166,016 0 1,083,540 301,753 339,275 9.99%
NOSH 1,687,240 1,687,236 1,686,944 1,680,595 1,694,621 301,753 301,873 33.18%
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 12.75% 12.31% 13.16% 6.96% 8.40% 7.76% 12.22% -
ROE 30.19% 0.00% 14.91% 0.00% 9.30% 14.97% 17.09% -
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 86.38 86.68 79.55 67.96 80.73 361.30 157.17 -9.48%
EPS 10.76 10.48 10.30 4.69 5.94 14.97 19.21 -9.20%
DPS 6.63 7.25 4.88 1.86 3.17 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 94.85 95.68 87.34 74.33 89.03 70.95 30.88 20.54%
EPS 11.81 11.57 11.31 5.13 6.56 2.94 3.77 20.94%
DPS 7.31 7.96 5.37 2.04 3.49 0.17 0.00 -
NAPS 0.3912 0.00 0.7589 0.00 0.7052 0.1964 0.2208 9.99%
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 1.30 1.18 1.08 0.79 0.63 0.75 1.61 -3.49%
P/EPS 10.41 9.73 8.35 11.51 8.58 18.10 13.17 -3.84%
EY 9.60 10.27 11.98 8.69 11.66 5.52 7.59 3.98%
DY 5.92 7.11 5.67 3.44 6.21 0.33 0.00 -
P/NAPS 3.14 0.00 1.24 0.00 0.80 2.71 2.25 5.70%
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 1.29 1.18 1.11 0.84 0.63 0.72 1.77 -5.13%
P/EPS 10.32 9.73 8.54 12.15 8.58 17.37 14.47 -5.47%
EY 9.69 10.27 11.71 8.23 11.66 5.76 6.91 5.79%
DY 5.97 7.11 5.55 3.26 6.21 0.34 0.00 -
P/NAPS 3.12 0.00 1.27 0.00 0.80 2.60 2.47 3.96%

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