[MERIDIAN] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 82.92%
YoY- 125.36%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 186,514 145,225 56,425 57,962 39,734 47,974 62,780 19.87%
PBT 28,057 16,046 6,685 6,270 -24,673 -11,229 -114,329 -
Tax -6,713 -4,096 -30 0 -56 0 0 -
NP 21,344 11,950 6,654 6,270 -24,729 -11,229 -114,329 -
-
NP to SH 21,344 11,950 6,654 6,270 -24,729 -11,229 -114,329 -
-
Tax Rate 23.93% 25.53% 0.45% 0.00% - - - -
Total Cost 165,170 133,274 49,770 51,692 64,463 59,203 177,109 -1.15%
-
Net Worth 207,000 177,440 157,835 141,089 128,205 162,454 183,621 2.01%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 19,504 11,162 - - - - - -
Div Payout % 91.38% 93.40% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 207,000 177,440 157,835 141,089 128,205 162,454 183,621 2.01%
NOSH 460,000 454,974 426,581 427,545 427,350 427,512 427,026 1.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.44% 8.23% 11.79% 10.82% -62.24% -23.41% -182.11% -
ROE 10.31% 6.74% 4.22% 4.44% -19.29% -6.91% -62.26% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 40.55 31.92 13.23 13.56 9.30 11.22 14.70 18.40%
EPS 4.64 2.63 1.56 1.47 -5.79 -2.63 -26.77 -
DPS 4.24 2.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.39 0.37 0.33 0.30 0.38 0.43 0.75%
Adjusted Per Share Value based on latest NOSH - 427,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 81.65 63.57 24.70 25.37 17.39 21.00 27.48 19.88%
EPS 9.34 5.23 2.91 2.75 -10.83 -4.92 -50.05 -
DPS 8.54 4.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 0.7768 0.6909 0.6176 0.5612 0.7112 0.8038 2.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.74 0.67 0.27 0.19 0.09 0.08 0.15 -
P/RPS 1.83 2.10 2.04 1.40 0.97 0.71 1.02 10.22%
P/EPS 15.95 25.51 17.31 12.95 -1.56 -3.05 -0.56 -
EY 6.27 3.92 5.78 7.72 -64.30 -32.83 -178.49 -
DY 5.73 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.72 0.73 0.58 0.30 0.21 0.35 29.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 -
Price 0.765 0.67 0.39 0.28 0.08 0.06 0.13 -
P/RPS 1.89 2.10 2.95 2.07 0.86 0.53 0.88 13.57%
P/EPS 16.49 25.51 25.00 19.09 -1.38 -2.28 -0.49 -
EY 6.07 3.92 4.00 5.24 -72.33 -43.78 -205.95 -
DY 5.54 3.66 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.05 0.85 0.27 0.16 0.30 33.48%

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