[MERIDIAN] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 159.24%
YoY- 309.87%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 201,615 223,966 211,446 170,648 148,919 116,334 93,198 67.18%
PBT 44,396 45,175 41,350 35,424 16,995 13,444 10,210 166.16%
Tax -9,420 -9,796 -8,952 -7,457 -6,187 -4,141 -3,138 107.95%
NP 34,976 35,379 32,398 27,967 10,808 9,303 7,072 189.99%
-
NP to SH 35,028 35,431 32,450 28,019 10,808 9,303 7,072 190.28%
-
Tax Rate 21.22% 21.68% 21.65% 21.05% 36.40% 30.80% 30.73% -
Total Cost 166,639 188,587 179,048 142,681 138,111 107,031 86,126 55.21%
-
Net Worth 206,650 209,433 199,621 191,878 174,585 171,542 167,437 15.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,685 5,685 5,685 5,685 4,224 4,224 -
Div Payout % - 16.05% 17.52% 20.29% 52.60% 45.42% 59.74% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 206,650 209,433 199,621 191,878 174,585 171,542 167,437 15.04%
NOSH 459,224 455,289 453,684 446,229 447,656 451,428 440,625 2.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 17.35% 15.80% 15.32% 16.39% 7.26% 8.00% 7.59% -
ROE 16.95% 16.92% 16.26% 14.60% 6.19% 5.42% 4.22% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 43.90 49.19 46.61 38.24 33.27 25.77 21.15 62.64%
EPS 7.63 7.78 7.15 6.28 2.41 2.06 1.60 183.04%
DPS 0.00 1.27 1.27 1.27 1.27 0.94 0.96 -
NAPS 0.45 0.46 0.44 0.43 0.39 0.38 0.38 11.92%
Adjusted Per Share Value based on latest NOSH - 446,229
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 88.26 98.04 92.56 74.70 65.19 50.93 40.80 67.18%
EPS 15.33 15.51 14.21 12.27 4.73 4.07 3.10 189.97%
DPS 0.00 2.49 2.49 2.49 2.49 1.85 1.85 -
NAPS 0.9046 0.9168 0.8739 0.84 0.7643 0.7509 0.733 15.03%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.74 0.79 0.70 0.70 0.67 0.72 0.64 -
P/RPS 1.69 1.61 1.50 1.83 2.01 2.79 3.03 -32.21%
P/EPS 9.70 10.15 9.79 11.15 27.75 34.94 39.88 -61.00%
EY 10.31 9.85 10.22 8.97 3.60 2.86 2.51 156.26%
DY 0.00 1.61 1.81 1.81 1.90 1.30 1.50 -
P/NAPS 1.64 1.72 1.59 1.63 1.72 1.89 1.68 -1.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.765 0.78 0.80 0.70 0.67 0.69 0.73 -
P/RPS 1.74 1.59 1.72 1.83 2.01 2.68 3.45 -36.61%
P/EPS 10.03 10.02 11.18 11.15 27.75 33.48 45.48 -63.46%
EY 9.97 9.98 8.94 8.97 3.60 2.99 2.20 173.59%
DY 0.00 1.63 1.59 1.81 1.90 1.36 1.31 -
P/NAPS 1.70 1.70 1.82 1.63 1.72 1.82 1.92 -7.78%

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