[MERIDIAN] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.72%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 145,225 121,882 95,668 82,319 56,425 53,852 52,152 97.56%
PBT 16,046 8,482 2,820 9,974 6,685 1,542 1,876 316.60%
Tax -4,096 -2,016 0 -3,138 -30 -10 0 -
NP 11,950 6,466 2,820 6,836 6,654 1,532 1,876 242.47%
-
NP to SH 11,950 6,466 2,820 6,836 6,654 1,532 1,876 242.47%
-
Tax Rate 25.53% 23.77% 0.00% 31.46% 0.45% 0.65% 0.00% -
Total Cost 133,274 115,416 92,848 75,483 49,770 52,320 50,276 91.19%
-
Net Worth 177,440 173,033 167,437 165,034 157,835 148,944 149,227 12.20%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,162 - - - - - - -
Div Payout % 93.40% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 177,440 173,033 167,437 165,034 157,835 148,944 149,227 12.20%
NOSH 454,974 455,352 440,625 446,040 426,581 425,555 426,363 4.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 8.23% 5.31% 2.95% 8.30% 11.79% 2.84% 3.60% -
ROE 6.74% 3.74% 1.68% 4.14% 4.22% 1.03% 1.26% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.92 26.77 21.71 18.46 13.23 12.65 12.23 89.23%
EPS 2.63 1.42 0.64 1.57 1.56 0.36 0.44 228.28%
DPS 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.38 0.37 0.37 0.35 0.35 7.45%
Adjusted Per Share Value based on latest NOSH - 447,297
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 63.57 53.36 41.88 36.04 24.70 23.57 22.83 97.55%
EPS 5.23 2.83 1.23 2.99 2.91 0.67 0.82 242.76%
DPS 4.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7768 0.7575 0.733 0.7225 0.6909 0.652 0.6533 12.20%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.67 0.72 0.64 0.49 0.27 0.27 0.28 -
P/RPS 2.10 2.69 2.95 2.66 2.04 2.13 2.29 -5.59%
P/EPS 25.51 50.70 100.00 31.97 17.31 75.00 63.64 -45.54%
EY 3.92 1.97 1.00 3.13 5.78 1.33 1.57 83.73%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.89 1.68 1.32 0.73 0.77 0.80 66.34%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 26/08/11 31/05/11 -
Price 0.67 0.69 0.73 0.67 0.39 0.29 0.29 -
P/RPS 2.10 2.58 3.36 3.63 2.95 2.29 2.37 -7.72%
P/EPS 25.51 48.59 114.06 43.72 25.00 80.56 65.91 -46.79%
EY 3.92 2.06 0.88 2.29 4.00 1.24 1.52 87.73%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.82 1.92 1.81 1.05 0.83 0.83 62.32%

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