[MEDIAC] QoQ TTM Result on 31-Mar-2011 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -1.62%
YoY- 34.67%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,470,099 1,464,816 1,443,154 1,388,126 1,342,039 1,282,633 1,207,370 13.98%
PBT 240,537 234,750 235,221 231,429 232,911 222,543 204,012 11.57%
Tax -59,639 -56,449 -58,249 -57,411 -56,318 -54,148 -50,194 12.14%
NP 180,898 178,301 176,972 174,018 176,593 168,395 153,818 11.38%
-
NP to SH 177,704 175,234 173,933 171,005 173,813 165,961 151,962 10.96%
-
Tax Rate 24.79% 24.05% 24.76% 24.81% 24.18% 24.33% 24.60% -
Total Cost 1,289,201 1,286,515 1,266,182 1,214,108 1,165,446 1,114,238 1,053,552 14.36%
-
Net Worth 0 0 0 1,197,748 1,166,016 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 122,317 122,317 124,020 102,769 82,487 82,487 62,877 55.64%
Div Payout % 68.83% 69.80% 71.30% 60.10% 47.46% 49.70% 41.38% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 0 0 0 1,197,748 1,166,016 0 0 -
NOSH 1,687,236 1,688,380 1,673,306 1,691,257 1,686,944 1,688,945 1,683,359 0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.31% 12.17% 12.26% 12.54% 13.16% 13.13% 12.74% -
ROE 0.00% 0.00% 0.00% 14.28% 14.91% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 86.68 86.76 86.25 82.08 79.55 75.94 71.72 13.42%
EPS 10.48 10.38 10.39 10.11 10.30 9.83 9.03 10.40%
DPS 7.25 7.25 7.35 6.08 4.88 4.88 3.72 55.83%
NAPS 0.00 0.00 0.00 0.7082 0.6912 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,691,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 87.13 86.82 85.53 82.27 79.54 76.02 71.56 13.98%
EPS 10.53 10.39 10.31 10.14 10.30 9.84 9.01 10.92%
DPS 7.25 7.25 7.35 6.09 4.89 4.89 3.73 55.55%
NAPS 0.00 0.00 0.00 0.7099 0.6911 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.02 1.00 1.26 1.13 0.86 0.87 0.83 -
P/RPS 1.18 1.15 1.46 1.38 1.08 1.15 1.16 1.14%
P/EPS 9.73 9.64 12.12 11.18 8.35 8.85 9.19 3.86%
EY 10.27 10.38 8.25 8.95 11.98 11.29 10.88 -3.76%
DY 7.11 7.25 5.83 5.38 5.67 5.61 4.48 35.94%
P/NAPS 0.00 0.00 0.00 1.60 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 30/05/11 25/02/11 25/11/10 25/08/10 -
Price 1.02 1.02 1.15 1.30 0.88 0.86 0.83 -
P/RPS 1.18 1.18 1.33 1.58 1.11 1.13 1.16 1.14%
P/EPS 9.73 9.83 11.06 12.86 8.54 8.75 9.19 3.86%
EY 10.27 10.18 9.04 7.78 11.71 11.43 10.88 -3.76%
DY 7.11 7.11 6.39 4.68 5.55 5.67 4.48 35.94%
P/NAPS 0.00 0.00 0.00 1.84 1.27 0.00 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