[MERIDIAN] QoQ Cumulative 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- 177.23%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 114,259 64,715 169,448 108,919 60,941 23,917 82,319 24.45%
PBT 14,028 6,631 35,432 12,035 4,241 705 9,974 25.55%
Tax -3,347 -1,495 -7,415 -3,072 -1,008 0 -3,138 4.39%
NP 10,681 5,136 28,017 8,963 3,233 705 6,836 34.68%
-
NP to SH 10,681 5,136 28,017 8,963 3,233 705 6,836 34.68%
-
Tax Rate 23.86% 22.55% 20.93% 25.53% 23.77% 0.00% 31.46% -
Total Cost 103,578 59,579 141,431 99,956 57,708 23,212 75,483 23.50%
-
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 - - - 8,371 - - - -
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 5.11% 2.57% 14.37% 5.05% 1.87% 0.42% 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 25.14 14.26 37.38 23.94 13.38 5.43 18.46 22.88%
EPS 2.35 1.13 6.18 1.97 0.71 0.16 1.57 30.88%
DPS 0.00 0.00 0.00 1.84 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 50.02 28.33 74.18 47.68 26.68 10.47 36.04 24.44%
EPS 4.68 2.25 12.26 3.92 1.42 0.31 2.99 34.84%
DPS 0.00 0.00 0.00 3.66 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 3.14 4.91 1.87 2.80 5.38 11.79 2.66 11.70%
P/EPS 33.62 61.83 11.33 34.01 101.41 400.00 31.97 3.41%
EY 2.97 1.62 8.83 2.94 0.99 0.25 3.13 -3.44%
DY 0.00 0.00 0.00 2.75 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 3.10 5.61 1.87 2.80 5.16 13.45 3.63 -9.99%
P/EPS 33.19 70.67 11.33 34.01 97.18 456.25 43.72 -16.79%
EY 3.01 1.42 8.83 2.94 1.03 0.22 2.29 20.01%
DY 0.00 0.00 0.00 2.75 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