[MEDIAC] YoY TTM Result on 31-Mar-2010 [#4]

Stock
[MEDIAC] MEDIA CHINESE INTERNATIONAL LIMITED
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 61.0%
YoY- 114.03%
Quarter Report
Latest QR
Upcoming QR
MEDIAC's Result
MEDIAC's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,479,999 1,461,984 1,388,126 1,167,588 1,352,078 1,132,216 591,517 16.49%
PBT 239,835 262,654 231,429 170,340 108,393 152,048 78,627 20.40%
Tax -59,255 -63,684 -57,411 -42,426 -47,080 -40,858 -21,262 18.60%
NP 180,580 198,970 174,018 127,914 61,313 111,190 57,365 21.03%
-
NP to SH 176,590 195,475 171,005 126,982 59,330 66,999 50,384 23.22%
-
Tax Rate 24.71% 24.25% 24.81% 24.91% 43.43% 26.87% 27.04% -
Total Cost 1,299,419 1,263,014 1,214,108 1,039,674 1,290,765 1,021,026 534,152 15.95%
-
Net Worth 640,476 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 13.33%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 87,045 138,573 102,769 62,877 34,135 30,135 - -
Div Payout % 49.29% 70.89% 60.10% 49.52% 57.53% 44.98% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 640,476 1,285,515 1,197,748 1,037,422 1,017,545 635,622 301,952 13.33%
NOSH 1,687,240 1,687,236 1,691,257 1,691,818 1,679,117 914,960 301,952 33.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.20% 13.61% 12.54% 10.96% 4.53% 9.82% 9.70% -
ROE 27.57% 15.21% 14.28% 12.24% 5.83% 10.54% 16.69% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.72 86.23 82.08 69.01 80.52 123.74 195.90 -12.52%
EPS 10.47 11.53 10.11 7.51 3.53 7.32 16.69 -7.47%
DPS 5.15 8.20 6.08 3.72 2.03 3.29 0.00 -
NAPS 0.3796 0.7582 0.7082 0.6132 0.606 0.6947 1.00 -14.89%
Adjusted Per Share Value based on latest NOSH - 1,691,818
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 87.72 86.65 82.27 69.20 80.14 67.10 35.06 16.49%
EPS 10.47 11.59 10.14 7.53 3.52 3.97 2.99 23.20%
DPS 5.16 8.21 6.09 3.73 2.02 1.79 0.00 -
NAPS 0.3796 0.7619 0.7099 0.6149 0.6031 0.3767 0.179 13.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.18 1.02 1.13 0.86 0.52 2.51 2.80 -
P/RPS 1.35 1.18 1.38 1.25 0.65 2.03 1.43 -0.95%
P/EPS 11.27 8.85 11.18 11.46 14.72 34.28 16.78 -6.41%
EY 8.87 11.30 8.95 8.73 6.80 2.92 5.96 6.84%
DY 4.36 8.04 5.38 4.33 3.90 1.31 0.00 -
P/NAPS 3.11 1.35 1.60 1.40 0.86 3.61 2.80 1.76%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 30/05/12 30/05/11 26/05/10 26/05/09 29/05/08 23/05/07 -
Price 1.30 1.02 1.30 0.77 0.58 0.81 2.88 -
P/RPS 1.48 1.18 1.58 1.12 0.72 0.65 1.47 0.11%
P/EPS 12.42 8.85 12.86 10.26 16.41 11.06 17.26 -5.33%
EY 8.05 11.30 7.78 9.75 6.09 9.04 5.79 5.64%
DY 3.96 8.04 4.68 4.83 3.50 4.07 0.00 -
P/NAPS 3.42 1.35 1.84 1.26 0.96 1.17 2.88 2.90%

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