[MERIDIAN] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 36.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 87,020 100,015 105,667 110,698 73,485 44,045 20,358 163.15%
PBT 15,462 22,682 27,274 33,606 23,948 15,959 9,051 42.85%
Tax -6,381 -8,138 -9,200 -10,462 -6,972 -4,786 -2,540 84.69%
NP 9,081 14,544 18,074 23,144 16,976 11,173 6,511 24.80%
-
NP to SH 9,081 14,544 18,074 23,144 16,976 11,173 6,511 24.80%
-
Tax Rate 41.27% 35.88% 33.73% 31.13% 29.11% 29.99% 28.06% -
Total Cost 77,939 85,471 87,593 87,554 56,509 32,872 13,847 216.08%
-
Net Worth 399,500 398,296 402,632 402,091 405,356 397,766 0 -
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 41 41 41 41 - - - -
Div Payout % 0.46% 0.29% 0.23% 0.18% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 399,500 398,296 402,632 402,091 405,356 397,766 0 -
NOSH 425,000 419,259 423,823 414,527 426,691 427,706 425,555 -0.08%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 10.44% 14.54% 17.10% 20.91% 23.10% 25.37% 31.98% -
ROE 2.27% 3.65% 4.49% 5.76% 4.19% 2.81% 0.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 20.48 23.86 24.93 26.70 17.22 10.30 4.78 163.56%
EPS 2.14 3.47 4.26 5.58 3.98 2.61 1.53 25.04%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.94 0.95 0.95 0.97 0.95 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 414,527
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.09 43.78 46.26 48.46 32.17 19.28 8.91 163.17%
EPS 3.98 6.37 7.91 10.13 7.43 4.89 2.85 24.91%
DPS 0.02 0.02 0.02 0.02 0.00 0.00 0.00 -
NAPS 1.7489 1.7436 1.7626 1.7602 1.7745 1.7413 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.31 0.26 0.23 0.24 0.30 0.40 0.57 -
P/RPS 1.51 1.09 0.92 0.90 1.74 3.88 11.92 -74.74%
P/EPS 14.51 7.50 5.39 4.30 7.54 15.31 37.25 -46.63%
EY 6.89 13.34 18.54 23.26 13.26 6.53 2.68 87.55%
DY 0.03 0.04 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.24 0.25 0.32 0.43 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 28/08/03 29/05/03 28/02/03 27/11/02 - - -
Price 0.30 0.32 0.25 0.23 0.26 0.00 0.00 -
P/RPS 1.47 1.34 1.00 0.86 1.51 0.00 0.00 -
P/EPS 14.04 9.22 5.86 4.12 6.54 0.00 0.00 -
EY 7.12 10.84 17.06 24.27 15.30 0.00 0.00 -
DY 0.03 0.03 0.04 0.04 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.26 0.24 0.27 0.00 0.00 -

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