[MEDIAC] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 21.08%
YoY- -44.48%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,470,229 1,464,816 1,282,633 1,157,533 1,326,912 925,327 470,623 20.88%
PBT 260,589 234,750 222,543 92,644 172,599 97,395 74,734 23.11%
Tax -59,556 -56,449 -54,148 -39,416 -51,358 -27,136 -20,502 19.43%
NP 201,033 178,301 168,395 53,228 121,241 70,259 54,232 24.37%
-
NP to SH 196,624 175,234 165,961 52,699 94,919 44,669 54,232 23.92%
-
Tax Rate 22.85% 24.05% 24.33% 42.55% 29.76% 27.86% 27.43% -
Total Cost 1,269,196 1,286,515 1,114,238 1,104,305 1,205,671 855,068 416,391 20.39%
-
Net Worth 1,280,504 0 0 0 1,074,810 301,826 349,552 24.13%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 112,302 122,317 82,487 31,350 53,692 2,686 - -
Div Payout % 57.12% 69.80% 49.70% 59.49% 56.57% 6.01% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,280,504 0 0 0 1,074,810 301,826 349,552 24.13%
NOSH 1,690,211 1,688,380 1,688,945 1,687,647 1,682,283 301,826 302,224 33.19%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.67% 12.17% 13.13% 4.60% 9.14% 7.59% 11.52% -
ROE 15.36% 0.00% 0.00% 0.00% 8.83% 14.80% 15.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 86.98 86.76 75.94 68.59 78.88 306.58 155.72 -9.24%
EPS 11.63 10.38 9.83 3.12 5.64 14.80 17.94 -6.96%
DPS 6.63 7.25 4.88 1.86 3.19 0.89 0.00 -
NAPS 0.7576 0.00 0.00 0.00 0.6389 1.00 1.1566 -6.80%
Adjusted Per Share Value based on latest NOSH - 1,687,647
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 87.14 86.82 76.02 68.61 78.64 54.84 27.89 20.88%
EPS 11.65 10.39 9.84 3.12 5.63 2.65 3.21 23.94%
DPS 6.66 7.25 4.89 1.86 3.18 0.16 0.00 -
NAPS 0.7589 0.00 0.00 0.00 0.637 0.1789 0.2072 24.13%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.64 1.00 0.87 0.51 0.77 2.75 2.68 -
P/RPS 1.89 1.15 1.15 0.74 0.98 0.90 1.72 1.58%
P/EPS 14.10 9.64 8.85 16.33 13.65 18.58 14.94 -0.95%
EY 7.09 10.38 11.29 6.12 7.33 5.38 6.70 0.94%
DY 4.04 7.25 5.61 3.65 4.14 0.32 0.00 -
P/NAPS 2.16 0.00 0.00 0.00 1.21 2.75 2.32 -1.18%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 29/11/12 25/11/11 25/11/10 25/11/09 27/11/08 23/11/07 29/11/06 -
Price 1.12 1.02 0.86 0.55 0.59 2.65 2.58 -
P/RPS 1.29 1.18 1.13 0.80 0.75 0.86 1.66 -4.11%
P/EPS 9.63 9.83 8.75 17.61 10.46 17.91 14.38 -6.45%
EY 10.39 10.18 11.43 5.68 9.56 5.58 6.96 6.89%
DY 5.92 7.11 5.67 3.38 5.41 0.34 0.00 -
P/NAPS 1.48 0.00 0.00 0.00 0.92 2.65 2.23 -6.59%

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