[MEDIAC] QoQ 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 1,443,154 1,388,126 1,342,039 1,282,633 1,207,370 1,167,588 1,142,055 16.93%
PBT 235,221 231,429 232,911 222,543 204,012 170,340 120,956 55.98%
Tax -58,249 -57,411 -56,318 -54,148 -50,194 -42,426 -41,439 25.56%
NP 176,972 174,018 176,593 168,395 153,818 127,914 79,517 70.71%
-
NP to SH 173,933 171,005 173,813 165,961 151,962 126,982 78,870 69.67%
-
Tax Rate 24.76% 24.81% 24.18% 24.33% 24.60% 24.91% 34.26% -
Total Cost 1,266,182 1,214,108 1,165,446 1,114,238 1,053,552 1,039,674 1,062,538 12.43%
-
Net Worth 0 1,197,748 1,166,016 0 0 1,037,422 0 -
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 124,020 102,769 82,487 82,487 62,877 62,877 31,350 150.76%
Div Payout % 71.30% 60.10% 47.46% 49.70% 41.38% 49.52% 39.75% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 0 1,197,748 1,166,016 0 0 1,037,422 0 -
NOSH 1,673,306 1,691,257 1,686,944 1,688,945 1,683,359 1,691,818 1,680,595 -0.29%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 12.26% 12.54% 13.16% 13.13% 12.74% 10.96% 6.96% -
ROE 0.00% 14.28% 14.91% 0.00% 0.00% 12.24% 0.00% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 86.25 82.08 79.55 75.94 71.72 69.01 67.96 17.27%
EPS 10.39 10.11 10.30 9.83 9.03 7.51 4.69 70.18%
DPS 7.35 6.08 4.88 4.88 3.72 3.72 1.86 150.57%
NAPS 0.00 0.7082 0.6912 0.00 0.00 0.6132 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,688,945
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 85.53 82.27 79.54 76.02 71.56 69.20 67.69 16.92%
EPS 10.31 10.14 10.30 9.84 9.01 7.53 4.67 69.79%
DPS 7.35 6.09 4.89 4.89 3.73 3.73 1.86 150.57%
NAPS 0.00 0.7099 0.6911 0.00 0.00 0.6149 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.26 1.13 0.86 0.87 0.83 0.86 0.54 -
P/RPS 1.46 1.38 1.08 1.15 1.16 1.25 0.79 50.76%
P/EPS 12.12 11.18 8.35 8.85 9.19 11.46 11.51 3.51%
EY 8.25 8.95 11.98 11.29 10.88 8.73 8.69 -3.41%
DY 5.83 5.38 5.67 5.61 4.48 4.33 3.44 42.28%
P/NAPS 0.00 1.60 1.24 0.00 0.00 1.40 0.00 -
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 26/05/10 25/02/10 -
Price 1.15 1.30 0.88 0.86 0.83 0.77 0.57 -
P/RPS 1.33 1.58 1.11 1.13 1.16 1.12 0.84 35.96%
P/EPS 11.06 12.86 8.54 8.75 9.19 10.26 12.15 -6.09%
EY 9.04 7.78 11.71 11.43 10.88 9.75 8.23 6.47%
DY 6.39 4.68 5.55 5.67 4.48 4.83 3.26 56.81%
P/NAPS 0.00 1.84 1.27 0.00 0.00 1.26 0.00 -

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