[MEDIAC] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 11.3%
YoY- 5.12%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,496,842 1,565,420 1,460,865 1,502,322 1,502,702 1,499,808 1,348,812 7.16%
PBT 227,578 263,540 262,684 266,804 236,880 242,200 224,498 0.91%
Tax -50,752 -64,216 -63,639 -67,866 -60,228 -67,268 -55,732 -6.03%
NP 176,826 199,324 199,045 198,937 176,652 174,932 168,766 3.15%
-
NP to SH 173,552 194,864 195,537 194,786 175,012 172,556 165,862 3.05%
-
Tax Rate 22.30% 24.37% 24.23% 25.44% 25.43% 27.77% 24.83% -
Total Cost 1,320,016 1,366,096 1,261,820 1,303,385 1,326,050 1,324,876 1,180,046 7.73%
-
Net Worth 1,279,017 1,244,505 1,278,210 0 0 0 1,191,313 4.83%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 69,218 - 138,070 82,575 123,561 85,003 99,416 -21.39%
Div Payout % 39.88% - 70.61% 42.39% 70.60% 49.26% 59.94% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,279,017 1,244,505 1,278,210 0 0 0 1,191,313 4.83%
NOSH 1,688,249 1,687,236 1,685,848 1,687,502 1,683,394 1,673,306 1,682,170 0.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 11.81% 12.73% 13.63% 13.24% 11.76% 11.66% 12.51% -
ROE 13.57% 15.66% 15.30% 0.00% 0.00% 0.00% 13.92% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 88.66 92.78 86.65 89.03 89.27 89.63 80.18 6.91%
EPS 10.28 11.56 11.60 11.53 10.40 10.28 9.86 2.81%
DPS 4.10 0.00 8.19 4.89 7.34 5.08 5.91 -21.58%
NAPS 0.7576 0.7376 0.7582 0.00 0.00 0.00 0.7082 4.58%
Adjusted Per Share Value based on latest NOSH - 1,695,949
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 97.42 101.88 95.07 97.77 97.80 97.61 87.78 7.17%
EPS 11.29 12.68 12.73 12.68 11.39 11.23 10.79 3.05%
DPS 4.50 0.00 8.99 5.37 8.04 5.53 6.47 -21.44%
NAPS 0.8324 0.8099 0.8319 0.00 0.00 0.00 0.7753 4.83%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.64 1.18 1.02 1.02 1.00 1.26 1.13 -
P/RPS 1.74 1.27 1.18 1.15 1.12 1.41 1.41 15.00%
P/EPS 15.05 10.22 8.79 8.84 9.62 12.22 11.46 19.86%
EY 6.64 9.79 11.37 11.32 10.40 8.18 8.73 -16.63%
DY 2.67 0.00 8.03 4.80 7.34 4.03 5.23 -36.04%
P/NAPS 0.00 1.60 1.35 0.00 0.00 0.00 1.60 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 29/11/12 29/08/12 30/05/12 28/02/12 25/11/11 24/08/11 30/05/11 -
Price 1.12 1.55 1.02 1.02 1.02 1.15 1.30 -
P/RPS 1.19 1.67 1.18 1.15 1.14 1.28 1.62 -18.54%
P/EPS 10.28 13.42 8.79 8.84 9.81 11.15 13.18 -15.22%
EY 9.73 7.45 11.37 11.32 10.19 8.97 7.58 18.05%
DY 3.91 0.00 8.03 4.80 7.20 4.42 4.55 -9.58%
P/NAPS 0.00 2.10 1.35 0.00 0.00 0.00 1.84 -

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