[MERIDIAN] QoQ TTM 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- -51.49%
YoY- -50.48%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 148,919 116,334 93,198 82,319 66,193 68,854 68,044 68.32%
PBT 16,995 13,444 10,210 9,974 14,204 12,950 15,591 5.90%
Tax -6,187 -4,141 -3,138 -3,138 -112 -94 -89 1577.66%
NP 10,808 9,303 7,072 6,836 14,092 12,856 15,502 -21.32%
-
NP to SH 10,808 9,303 7,072 6,836 14,092 12,856 15,502 -21.32%
-
Tax Rate 36.40% 30.80% 30.73% 31.46% 0.79% 0.73% 0.57% -
Total Cost 138,111 107,031 86,126 75,483 52,101 55,998 52,542 90.12%
-
Net Worth 174,585 171,542 167,437 165,499 157,904 148,499 149,227 10.99%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,685 4,224 4,224 4,224 4,224 - - -
Div Payout % 52.60% 45.42% 59.74% 61.81% 29.98% - - -
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 174,585 171,542 167,437 165,499 157,904 148,499 149,227 10.99%
NOSH 447,656 451,428 440,625 447,297 426,767 424,285 426,363 3.29%
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 7.26% 8.00% 7.59% 8.30% 21.29% 18.67% 22.78% -
ROE 6.19% 5.42% 4.22% 4.13% 8.92% 8.66% 10.39% -
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 33.27 25.77 21.15 18.40 15.51 16.23 15.96 62.96%
EPS 2.41 2.06 1.60 1.53 3.30 3.03 3.64 -23.97%
DPS 1.27 0.94 0.96 0.94 0.99 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 65.19 50.93 40.80 36.04 28.98 30.14 29.79 68.31%
EPS 4.73 4.07 3.10 2.99 6.17 5.63 6.79 -21.36%
DPS 2.49 1.85 1.85 1.85 1.85 0.00 0.00 -
NAPS 0.7643 0.7509 0.733 0.7245 0.6912 0.6501 0.6533 10.99%
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 2.01 2.79 3.03 2.66 1.74 1.66 1.75 9.64%
P/EPS 27.75 34.94 39.88 32.06 8.18 8.91 7.70 134.51%
EY 3.60 2.86 2.51 3.12 12.23 11.22 12.99 -57.39%
DY 1.90 1.30 1.50 1.93 3.67 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 2.01 2.68 3.45 3.64 2.51 1.79 1.82 6.82%
P/EPS 27.75 33.48 45.48 43.84 11.81 9.57 7.98 129.00%
EY 3.60 2.99 2.20 2.28 8.47 10.45 12.54 -56.38%
DY 1.90 1.36 1.31 1.41 2.54 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