[MEDIAC] YoY TTM Result on 31-Dec-2010 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- 4.73%
YoY- 120.38%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,533,090 1,457,459 1,470,099 1,342,039 1,142,055 1,367,984 1,090,238 5.84%
PBT 236,254 242,855 240,537 232,911 120,956 166,411 119,191 12.06%
Tax -63,417 -57,077 -59,639 -56,318 -41,439 -51,548 -34,535 10.64%
NP 172,837 185,778 180,898 176,593 79,517 114,863 84,656 12.62%
-
NP to SH 169,413 181,470 177,704 173,813 78,870 100,733 45,171 24.62%
-
Tax Rate 26.84% 23.50% 24.79% 24.18% 34.26% 30.98% 28.97% -
Total Cost 1,360,253 1,271,681 1,289,201 1,165,446 1,062,538 1,253,121 1,005,582 5.15%
-
Net Worth 682,577 601,163 0 1,166,016 0 1,083,540 301,753 14.55%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 93,227 112,302 122,317 82,487 31,350 53,692 2,686 80.51%
Div Payout % 55.03% 61.88% 68.83% 47.46% 39.75% 53.30% 5.95% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 682,577 601,163 0 1,166,016 0 1,083,540 301,753 14.55%
NOSH 1,692,899 1,687,240 1,687,236 1,686,944 1,680,595 1,694,621 301,753 33.26%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 11.27% 12.75% 12.31% 13.16% 6.96% 8.40% 7.76% -
ROE 24.82% 30.19% 0.00% 14.91% 0.00% 9.30% 14.97% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 90.56 86.38 86.68 79.55 67.96 80.73 361.30 -20.57%
EPS 10.01 10.76 10.48 10.30 4.69 5.94 14.97 -6.48%
DPS 5.52 6.63 7.25 4.88 1.86 3.17 0.89 35.50%
NAPS 0.4032 0.3563 0.00 0.6912 0.00 0.6394 1.00 -14.03%
Adjusted Per Share Value based on latest NOSH - 1,686,944
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 99.77 94.85 95.68 87.34 74.33 89.03 70.95 5.84%
EPS 11.03 11.81 11.57 11.31 5.13 6.56 2.94 24.62%
DPS 6.07 7.31 7.96 5.37 2.04 3.49 0.17 81.36%
NAPS 0.4442 0.3912 0.00 0.7589 0.00 0.7052 0.1964 14.55%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.975 1.12 1.02 0.86 0.54 0.51 2.71 -
P/RPS 1.08 1.30 1.18 1.08 0.79 0.63 0.75 6.25%
P/EPS 9.74 10.41 9.73 8.35 11.51 8.58 18.10 -9.80%
EY 10.26 9.60 10.27 11.98 8.69 11.66 5.52 10.87%
DY 5.66 5.92 7.11 5.67 3.44 6.21 0.33 60.52%
P/NAPS 2.42 3.14 0.00 1.24 0.00 0.80 2.71 -1.86%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/02/14 28/02/13 28/02/12 25/02/11 25/02/10 27/02/09 18/02/08 -
Price 0.90 1.11 1.02 0.88 0.57 0.51 2.60 -
P/RPS 0.99 1.29 1.18 1.11 0.84 0.63 0.72 5.44%
P/EPS 8.99 10.32 9.73 8.54 12.15 8.58 17.37 -10.38%
EY 11.12 9.69 10.27 11.71 8.23 11.66 5.76 11.57%
DY 6.13 5.97 7.11 5.55 3.26 6.21 0.34 61.85%
P/NAPS 2.23 3.12 0.00 1.27 0.00 0.80 2.60 -2.52%

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