[MERIDIAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 84.82%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 228,518 258,860 169,448 145,225 121,882 95,668 82,319 97.64%
PBT 28,056 26,524 35,432 16,046 8,482 2,820 9,974 99.39%
Tax -6,694 -5,980 -7,415 -4,096 -2,016 0 -3,138 65.78%
NP 21,362 20,544 28,017 11,950 6,466 2,820 6,836 113.89%
-
NP to SH 21,362 20,544 28,017 11,950 6,466 2,820 6,836 113.89%
-
Tax Rate 23.86% 22.55% 20.93% 25.53% 23.77% 0.00% 31.46% -
Total Cost 207,156 238,316 141,431 133,274 115,416 92,848 75,483 96.13%
-
Net Worth 209,074 199,621 194,940 177,440 173,033 167,437 165,034 17.09%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - 11,162 - - - -
Div Payout % - - - 93.40% - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,074 199,621 194,940 177,440 173,033 167,437 165,034 17.09%
NOSH 454,510 453,684 453,349 454,974 455,352 440,625 446,040 1.26%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 9.35% 7.94% 16.53% 8.23% 5.31% 2.95% 8.30% -
ROE 10.22% 10.29% 14.37% 6.74% 3.74% 1.68% 4.14% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 50.28 57.06 37.38 31.92 26.77 21.71 18.46 95.15%
EPS 4.70 4.52 6.18 2.63 1.42 0.64 1.57 107.85%
DPS 0.00 0.00 0.00 2.45 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.43 0.39 0.38 0.38 0.37 15.63%
Adjusted Per Share Value based on latest NOSH - 447,656
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 100.04 113.32 74.18 63.57 53.36 41.88 36.04 97.63%
EPS 9.35 8.99 12.26 5.23 2.83 1.23 2.99 113.99%
DPS 0.00 0.00 0.00 4.89 0.00 0.00 0.00 -
NAPS 0.9152 0.8739 0.8534 0.7768 0.7575 0.733 0.7225 17.08%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.79 0.70 0.70 0.67 0.72 0.64 0.49 -
P/RPS 1.57 1.23 1.87 2.10 2.69 2.95 2.66 -29.65%
P/EPS 16.81 15.46 11.33 25.51 50.70 100.00 31.97 -34.88%
EY 5.95 6.47 8.83 3.92 1.97 1.00 3.13 53.51%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 1.72 1.59 1.63 1.72 1.89 1.68 1.32 19.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 -
Price 0.78 0.80 0.70 0.67 0.69 0.73 0.67 -
P/RPS 1.55 1.40 1.87 2.10 2.58 3.36 3.63 -43.32%
P/EPS 16.60 17.67 11.33 25.51 48.59 114.06 43.72 -47.59%
EY 6.03 5.66 8.83 3.92 2.06 0.88 2.29 90.79%
DY 0.00 0.00 0.00 3.66 0.00 0.00 0.00 -
P/NAPS 1.70 1.82 1.63 1.72 1.82 1.92 1.81 -4.09%

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