[MERIDIAN] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 3.45%
YoY- -54.38%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 170,648 148,919 116,334 93,198 82,319 66,193 68,854 82.63%
PBT 35,424 16,995 13,444 10,210 9,974 14,204 12,950 94.99%
Tax -7,457 -6,187 -4,141 -3,138 -3,138 -112 -94 1721.94%
NP 27,967 10,808 9,303 7,072 6,836 14,092 12,856 67.49%
-
NP to SH 28,019 10,808 9,303 7,072 6,836 14,092 12,856 67.70%
-
Tax Rate 21.05% 36.40% 30.80% 30.73% 31.46% 0.79% 0.73% -
Total Cost 142,681 138,111 107,031 86,126 75,483 52,101 55,998 86.02%
-
Net Worth 191,878 174,585 171,542 167,437 165,499 157,904 148,499 18.53%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,685 5,685 4,224 4,224 4,224 4,224 - -
Div Payout % 20.29% 52.60% 45.42% 59.74% 61.81% 29.98% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 191,878 174,585 171,542 167,437 165,499 157,904 148,499 18.53%
NOSH 446,229 447,656 451,428 440,625 447,297 426,767 424,285 3.40%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 16.39% 7.26% 8.00% 7.59% 8.30% 21.29% 18.67% -
ROE 14.60% 6.19% 5.42% 4.22% 4.13% 8.92% 8.66% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 38.24 33.27 25.77 21.15 18.40 15.51 16.23 76.60%
EPS 6.28 2.41 2.06 1.60 1.53 3.30 3.03 62.20%
DPS 1.27 1.27 0.94 0.96 0.94 0.99 0.00 -
NAPS 0.43 0.39 0.38 0.38 0.37 0.37 0.35 14.63%
Adjusted Per Share Value based on latest NOSH - 440,625
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 74.70 65.19 50.93 40.80 36.04 28.98 30.14 82.63%
EPS 12.27 4.73 4.07 3.10 2.99 6.17 5.63 67.69%
DPS 2.49 2.49 1.85 1.85 1.85 1.85 0.00 -
NAPS 0.84 0.7643 0.7509 0.733 0.7245 0.6912 0.6501 18.53%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.70 0.67 0.72 0.64 0.49 0.27 0.27 -
P/RPS 1.83 2.01 2.79 3.03 2.66 1.74 1.66 6.68%
P/EPS 11.15 27.75 34.94 39.88 32.06 8.18 8.91 16.04%
EY 8.97 3.60 2.86 2.51 3.12 12.23 11.22 -13.80%
DY 1.81 1.90 1.30 1.50 1.93 3.67 0.00 -
P/NAPS 1.63 1.72 1.89 1.68 1.32 0.73 0.77 64.49%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 26/08/11 -
Price 0.70 0.67 0.69 0.73 0.67 0.39 0.29 -
P/RPS 1.83 2.01 2.68 3.45 3.64 2.51 1.79 1.47%
P/EPS 11.15 27.75 33.48 45.48 43.84 11.81 9.57 10.67%
EY 8.97 3.60 2.99 2.20 2.28 8.47 10.45 -9.63%
DY 1.81 1.90 1.36 1.31 1.41 2.54 0.00 -
P/NAPS 1.63 1.72 1.82 1.92 1.81 1.05 0.83 56.50%

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