[MERIDIAN] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 18.86%
YoY- -120.22%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 145,225 56,425 57,962 39,734 47,974 62,780 147,545 -0.26%
PBT 16,046 6,685 6,270 -24,673 -11,229 -114,329 11,314 5.99%
Tax -4,096 -30 0 -56 0 0 -5,022 -3.33%
NP 11,950 6,654 6,270 -24,729 -11,229 -114,329 6,292 11.27%
-
NP to SH 11,950 6,654 6,270 -24,729 -11,229 -114,329 6,292 11.27%
-
Tax Rate 25.53% 0.45% 0.00% - - - 44.39% -
Total Cost 133,274 49,770 51,692 64,463 59,203 177,109 141,253 -0.96%
-
Net Worth 177,440 157,835 141,089 128,205 162,454 183,621 255,081 -5.86%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 11,162 - - - - - - -
Div Payout % 93.40% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 177,440 157,835 141,089 128,205 162,454 183,621 255,081 -5.86%
NOSH 454,974 426,581 427,545 427,350 427,512 427,026 425,135 1.13%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 8.23% 11.79% 10.82% -62.24% -23.41% -182.11% 4.26% -
ROE 6.74% 4.22% 4.44% -19.29% -6.91% -62.26% 2.47% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 31.92 13.23 13.56 9.30 11.22 14.70 34.71 -1.38%
EPS 2.63 1.56 1.47 -5.79 -2.63 -26.77 1.48 10.04%
DPS 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.33 0.30 0.38 0.43 0.60 -6.92%
Adjusted Per Share Value based on latest NOSH - 429,610
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.57 24.70 25.37 17.39 21.00 27.48 64.59 -0.26%
EPS 5.23 2.91 2.75 -10.83 -4.92 -50.05 2.75 11.29%
DPS 4.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7768 0.6909 0.6176 0.5612 0.7112 0.8038 1.1166 -5.86%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.27 0.19 0.09 0.08 0.15 0.10 -
P/RPS 2.10 2.04 1.40 0.97 0.71 1.02 0.29 39.05%
P/EPS 25.51 17.31 12.95 -1.56 -3.05 -0.56 6.76 24.74%
EY 3.92 5.78 7.72 -64.30 -32.83 -178.49 14.80 -19.84%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.73 0.58 0.30 0.21 0.35 0.17 47.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 23/11/06 -
Price 0.67 0.39 0.28 0.08 0.06 0.13 0.13 -
P/RPS 2.10 2.95 2.07 0.86 0.53 0.88 0.37 33.52%
P/EPS 25.51 25.00 19.09 -1.38 -2.28 -0.49 8.78 19.43%
EY 3.92 4.00 5.24 -72.33 -43.78 -205.95 11.38 -16.26%
DY 3.66 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.05 0.85 0.27 0.16 0.30 0.22 40.83%

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