[MERIDIAN] QoQ TTM 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- -1.14%
YoY- 224.09%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 132,437 149,377 181,408 201,615 223,966 211,446 170,648 -15.58%
PBT 15,542 22,224 23,456 44,396 45,175 41,350 35,424 -42.34%
Tax -2,690 -4,631 -4,843 -9,420 -9,796 -8,952 -7,457 -49.41%
NP 12,852 17,593 18,613 34,976 35,379 32,398 27,967 -40.53%
-
NP to SH 12,852 17,593 18,613 35,028 35,431 32,450 28,019 -40.60%
-
Tax Rate 17.31% 20.84% 20.65% 21.22% 21.68% 21.65% 21.05% -
Total Cost 119,585 131,784 162,795 166,639 188,587 179,048 142,681 -11.13%
-
Net Worth 249,599 236,551 204,338 206,650 209,433 199,621 191,878 19.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - 5,685 5,685 5,685 -
Div Payout % - - - - 16.05% 17.52% 20.29% -
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 249,599 236,551 204,338 206,650 209,433 199,621 191,878 19.22%
NOSH 480,000 473,103 454,086 459,224 455,289 453,684 446,229 4.99%
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 9.70% 11.78% 10.26% 17.35% 15.80% 15.32% 16.39% -
ROE 5.15% 7.44% 9.11% 16.95% 16.92% 16.26% 14.60% -
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 27.59 31.57 39.95 43.90 49.19 46.61 38.24 -19.60%
EPS 2.68 3.72 4.10 7.63 7.78 7.15 6.28 -43.40%
DPS 0.00 0.00 0.00 0.00 1.27 1.27 1.27 -
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 57.98 65.39 79.41 88.26 98.04 92.56 74.70 -15.58%
EPS 5.63 7.70 8.15 15.33 15.51 14.21 12.27 -40.59%
DPS 0.00 0.00 0.00 0.00 2.49 2.49 2.49 -
NAPS 1.0927 1.0355 0.8945 0.9046 0.9168 0.8739 0.84 19.22%
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 2.38 2.00 1.69 1.61 1.50 1.83 27.43%
P/EPS 27.08 20.17 19.52 9.70 10.15 9.79 11.15 80.97%
EY 3.69 4.96 5.12 10.31 9.85 10.22 8.97 -44.77%
DY 0.00 0.00 0.00 0.00 1.61 1.81 1.81 -
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 2.31 1.95 1.74 1.59 1.72 1.83 24.50%
P/EPS 26.14 19.63 19.03 10.03 10.02 11.18 11.15 76.75%
EY 3.83 5.09 5.26 9.97 9.98 8.94 8.97 -43.38%
DY 0.00 0.00 0.00 0.00 1.63 1.59 1.81 -
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