[MEDIAC] QoQ 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- 27.42%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
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 371,758 391,355 321,043 375,513 390,476 374,952 324,948 9.35%
PBT 50,377 65,885 60,258 81,682 60,164 60,550 37,653 21.35%
Tax -9,925 -16,054 -12,148 -20,791 -13,928 -16,817 -7,999 15.42%
NP 40,452 49,831 48,110 60,891 46,236 43,733 29,654 22.93%
-
NP to SH 39,889 48,716 47,751 58,597 45,988 43,139 29,597 21.94%
-
Tax Rate 19.70% 24.37% 20.16% 25.45% 23.15% 27.77% 21.24% -
Total Cost 331,306 341,524 272,933 314,622 344,240 331,219 295,294 7.95%
-
Net Worth 1,280,504 1,244,505 1,285,515 0 0 0 1,197,748 4.54%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 34,649 - 75,957 - 41,365 21,250 58,855 -29.68%
Div Payout % 86.86% - 159.07% - 89.95% 49.26% 198.86% -
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 1,280,504 1,244,505 1,285,515 0 0 0 1,197,748 4.54%
NOSH 1,690,211 1,687,236 1,695,483 1,695,949 1,688,380 1,673,306 1,691,257 -0.04%
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 10.88% 12.73% 14.99% 16.22% 11.84% 11.66% 9.13% -
ROE 3.12% 3.91% 3.71% 0.00% 0.00% 0.00% 2.47% -
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 21.99 23.20 18.94 22.14 23.13 22.41 19.21 9.40%
EPS 2.36 2.89 2.82 3.46 2.72 2.57 1.75 21.99%
DPS 2.05 0.00 4.48 0.00 2.45 1.27 3.48 -29.66%
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 22.03 23.20 19.03 22.26 23.14 22.22 19.26 9.34%
EPS 2.36 2.89 2.83 3.47 2.73 2.56 1.75 21.99%
DPS 2.05 0.00 4.50 0.00 2.45 1.26 3.49 -29.79%
NAPS 0.7589 0.7376 0.7619 0.00 0.00 0.00 0.7099 4.53%
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 7.00 5.09 5.39 4.61 4.32 5.62 5.88 12.29%
P/EPS 65.98 40.87 36.22 29.52 36.71 48.87 64.57 1.44%
EY 1.52 2.45 2.76 3.39 2.72 2.05 1.55 -1.29%
DY 1.34 0.00 4.39 0.00 2.45 1.01 3.08 -42.49%
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 4.78 6.68 5.39 4.61 4.41 5.13 6.77 -20.65%
P/EPS 45.06 53.68 36.22 29.52 37.45 44.61 74.29 -28.28%
EY 2.22 1.86 2.76 3.39 2.67 2.24 1.35 39.19%
DY 1.96 0.00 4.39 0.00 2.40 1.10 2.68 -18.78%
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