[MEDIAC] YoY 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- 6.6%
YoY- 2.91%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 534,805 409,018 371,758 390,476 368,814 293,551 383,022 5.71%
PBT 60,619 54,672 50,377 60,164 60,635 42,104 34,695 9.74%
Tax -16,444 -14,896 -9,925 -13,928 -15,728 -11,774 -13,455 3.39%
NP 44,175 39,776 40,452 46,236 44,907 30,330 21,240 12.97%
-
NP to SH 44,109 39,333 39,889 45,988 44,687 30,688 21,513 12.70%
-
Tax Rate 27.13% 27.25% 19.70% 23.15% 25.94% 27.96% 38.78% -
Total Cost 490,630 369,242 331,306 344,240 323,907 263,221 361,782 5.20%
-
Net Worth 0 676,920 1,280,504 0 0 0 1,074,810 -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 32,071 40,831 34,649 41,365 43,068 23,458 26,243 3.39%
Div Payout % 72.71% 103.81% 86.86% 89.95% 96.38% 76.44% 121.99% -
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 1,280,504 0 0 0 1,074,810 -
NOSH 1,696,907 1,687,239 1,690,211 1,688,380 1,688,945 1,687,647 1,682,283 0.14%
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 8.26% 9.72% 10.88% 11.84% 12.18% 10.33% 5.55% -
ROE 0.00% 5.81% 3.12% 0.00% 0.00% 0.00% 2.00% -
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 31.52 24.24 21.99 23.13 21.84 17.39 22.77 5.56%
EPS 2.59 2.35 2.36 2.72 2.65 1.82 1.28 12.45%
DPS 1.89 2.42 2.05 2.45 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 31.70 24.24 22.03 23.14 21.86 17.40 22.70 5.72%
EPS 2.61 2.33 2.36 2.73 2.65 1.82 1.28 12.60%
DPS 1.90 2.42 2.05 2.45 2.55 1.39 1.56 3.33%
NAPS 0.00 0.4012 0.7589 0.00 0.00 0.00 0.637 -
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 2.86 4.50 7.00 4.32 3.98 2.93 3.38 -2.74%
P/EPS 34.62 46.76 65.98 36.71 32.88 28.05 60.21 -8.80%
EY 2.89 2.14 1.52 2.72 3.04 3.57 1.66 9.67%
DY 2.10 2.22 1.34 2.45 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 2.68 4.25 4.78 4.41 3.94 3.16 2.59 0.57%
P/EPS 32.51 44.18 45.06 37.45 32.50 30.25 46.14 -5.66%
EY 3.08 2.26 2.22 2.67 3.08 3.31 2.17 6.00%
DY 2.24 2.35 1.96 2.40 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