[MERIDIAN] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -0.08%
YoY- 78.6%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 130,576 130,736 181,408 186,514 228,518 258,860 169,448 -15.98%
PBT 12,156 21,596 14,587 28,057 28,056 26,524 35,432 -51.08%
Tax -2,388 -5,132 -2,648 -6,713 -6,694 -5,980 -7,415 -53.11%
NP 9,768 16,464 11,939 21,344 21,362 20,544 28,017 -50.55%
-
NP to SH 9,768 16,464 11,939 21,344 21,362 20,544 28,017 -50.55%
-
Tax Rate 19.64% 23.76% 18.15% 23.93% 23.86% 22.55% 20.93% -
Total Cost 120,808 114,272 169,469 165,170 207,156 238,316 141,431 -10.00%
-
Net Worth 246,570 236,551 206,907 207,000 209,074 199,621 194,940 17.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 19,504 - - - -
Div Payout % - - - 91.38% - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 246,570 236,551 206,907 207,000 209,074 199,621 194,940 17.00%
NOSH 474,174 473,103 459,795 460,000 454,510 453,684 453,349 3.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.48% 12.59% 6.58% 11.44% 9.35% 7.94% 16.53% -
ROE 3.96% 6.96% 5.77% 10.31% 10.22% 10.29% 14.37% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 27.54 27.63 39.45 40.55 50.28 57.06 37.38 -18.47%
EPS 2.06 3.48 2.59 4.64 4.70 4.52 6.18 -52.02%
DPS 0.00 0.00 0.00 4.24 0.00 0.00 0.00 -
NAPS 0.52 0.50 0.45 0.45 0.46 0.44 0.43 13.54%
Adjusted Per Share Value based on latest NOSH - 459,224
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 57.16 57.23 79.41 81.65 100.04 113.32 74.18 -15.99%
EPS 4.28 7.21 5.23 9.34 9.35 8.99 12.26 -50.51%
DPS 0.00 0.00 0.00 8.54 0.00 0.00 0.00 -
NAPS 1.0794 1.0355 0.9058 0.9062 0.9152 0.8739 0.8534 17.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.725 0.75 0.80 0.74 0.79 0.70 0.70 -
P/RPS 2.63 2.71 2.03 1.83 1.57 1.23 1.87 25.60%
P/EPS 35.19 21.55 30.81 15.95 16.81 15.46 11.33 113.31%
EY 2.84 4.64 3.25 6.27 5.95 6.47 8.83 -53.15%
DY 0.00 0.00 0.00 5.73 0.00 0.00 0.00 -
P/NAPS 1.39 1.50 1.78 1.64 1.72 1.59 1.63 -10.10%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 20/05/14 26/02/14 26/11/13 22/08/13 23/05/13 28/02/13 -
Price 0.70 0.73 0.78 0.765 0.78 0.80 0.70 -
P/RPS 2.54 2.64 1.98 1.89 1.55 1.40 1.87 22.71%
P/EPS 33.98 20.98 30.04 16.49 16.60 17.67 11.33 108.38%
EY 2.94 4.77 3.33 6.07 6.03 5.66 8.83 -52.05%
DY 0.00 0.00 0.00 5.54 0.00 0.00 0.00 -
P/NAPS 1.35 1.46 1.73 1.70 1.70 1.82 1.63 -11.83%

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