[MERIDIAN] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -58.75%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 169,448 145,225 121,882 95,668 82,319 56,425 53,852 113.98%
PBT 35,432 16,046 8,482 2,820 9,974 6,685 1,542 700.60%
Tax -7,415 -4,096 -2,016 0 -3,138 -30 -10 7929.89%
NP 28,017 11,950 6,466 2,820 6,836 6,654 1,532 588.04%
-
NP to SH 28,017 11,950 6,466 2,820 6,836 6,654 1,532 588.04%
-
Tax Rate 20.93% 25.53% 23.77% 0.00% 31.46% 0.45% 0.65% -
Total Cost 141,431 133,274 115,416 92,848 75,483 49,770 52,320 93.46%
-
Net Worth 194,940 177,440 173,033 167,437 165,034 157,835 148,944 19.55%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - 11,162 - - - - - -
Div Payout % - 93.40% - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 194,940 177,440 173,033 167,437 165,034 157,835 148,944 19.55%
NOSH 453,349 454,974 455,352 440,625 446,040 426,581 425,555 4.28%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.53% 8.23% 5.31% 2.95% 8.30% 11.79% 2.84% -
ROE 14.37% 6.74% 3.74% 1.68% 4.14% 4.22% 1.03% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.38 31.92 26.77 21.71 18.46 13.23 12.65 105.24%
EPS 6.18 2.63 1.42 0.64 1.57 1.56 0.36 559.75%
DPS 0.00 2.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.39 0.38 0.38 0.37 0.37 0.35 14.63%
Adjusted Per Share Value based on latest NOSH - 440,625
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.18 63.57 53.36 41.88 36.04 24.70 23.57 114.01%
EPS 12.26 5.23 2.83 1.23 2.99 2.91 0.67 588.31%
DPS 0.00 4.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8534 0.7768 0.7575 0.733 0.7225 0.6909 0.652 19.55%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.67 0.72 0.64 0.49 0.27 0.27 -
P/RPS 1.87 2.10 2.69 2.95 2.66 2.04 2.13 -8.27%
P/EPS 11.33 25.51 50.70 100.00 31.97 17.31 75.00 -71.47%
EY 8.83 3.92 1.97 1.00 3.13 5.78 1.33 251.22%
DY 0.00 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.89 1.68 1.32 0.73 0.77 64.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 26/08/11 -
Price 0.70 0.67 0.69 0.73 0.67 0.39 0.29 -
P/RPS 1.87 2.10 2.58 3.36 3.63 2.95 2.29 -12.58%
P/EPS 11.33 25.51 48.59 114.06 43.72 25.00 80.56 -72.79%
EY 8.83 3.92 2.06 0.88 2.29 4.00 1.24 267.93%
DY 0.00 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.72 1.82 1.92 1.81 1.05 0.83 56.50%

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