[MEDIAC] YoY Cumulative Quarter Result on 30-Sep-2011 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- 102.85%
YoY- 0.41%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,042,331 820,700 748,421 751,351 706,641 560,623 761,997 5.35%
PBT 115,540 116,201 113,789 118,440 120,570 64,114 80,189 6.27%
Tax -34,254 -32,220 -25,376 -30,114 -32,601 -19,602 -27,419 3.77%
NP 81,286 83,981 88,413 88,326 87,969 44,512 52,770 7.46%
-
NP to SH 80,543 82,768 86,776 87,506 87,149 45,209 52,047 7.54%
-
Tax Rate 29.65% 27.73% 22.30% 25.43% 27.04% 30.57% 34.19% -
Total Cost 961,045 736,719 660,008 663,025 618,672 516,111 709,227 5.19%
-
Net Worth 0 676,920 1,279,017 0 0 0 1,079,177 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 31,735 40,831 34,609 61,780 43,003 23,421 26,350 3.14%
Div Payout % 39.40% 49.33% 39.88% 70.60% 49.35% 51.81% 50.63% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 0 676,920 1,279,017 0 0 0 1,079,177 -
NOSH 1,679,106 1,687,239 1,688,249 1,683,394 1,686,420 1,684,983 1,689,117 -0.09%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.80% 10.23% 11.81% 11.76% 12.45% 7.94% 6.93% -
ROE 0.00% 12.23% 6.78% 0.00% 0.00% 0.00% 4.82% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 62.08 48.64 44.33 44.63 41.90 33.27 45.11 5.46%
EPS 4.79 4.92 5.14 5.20 5.17 2.68 3.08 7.63%
DPS 1.89 2.42 2.05 3.67 2.55 1.39 1.56 3.24%
NAPS 0.00 0.4012 0.7576 0.00 0.00 0.00 0.6389 -
Adjusted Per Share Value based on latest NOSH - 1,688,380
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 61.78 48.64 44.36 44.53 41.88 33.23 45.16 5.35%
EPS 4.77 4.91 5.14 5.19 5.17 2.68 3.08 7.55%
DPS 1.88 2.42 2.05 3.66 2.55 1.39 1.56 3.15%
NAPS 0.00 0.4012 0.7581 0.00 0.00 0.00 0.6396 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.90 1.09 1.64 1.00 0.87 0.51 0.77 -
P/RPS 1.45 2.24 3.47 2.24 2.08 1.53 1.71 -2.71%
P/EPS 18.76 22.22 30.10 19.24 16.84 19.01 24.99 -4.66%
EY 5.33 4.50 3.32 5.20 5.94 5.26 4.00 4.89%
DY 2.10 2.22 1.34 3.67 2.93 2.73 2.03 0.56%
P/NAPS 0.00 2.72 0.00 0.00 0.00 0.00 1.21 -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 27/11/13 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 -
Price 0.845 1.03 1.12 1.02 0.86 0.55 0.59 -
P/RPS 1.36 2.12 2.37 2.29 2.05 1.65 1.31 0.62%
P/EPS 17.62 21.00 20.56 19.62 16.64 20.50 19.15 -1.37%
EY 5.68 4.76 4.86 5.10 6.01 4.88 5.22 1.41%
DY 2.24 2.35 1.96 3.60 2.97 2.53 2.64 -2.70%
P/NAPS 0.00 2.57 0.00 0.00 0.00 0.00 0.92 -

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