[MERIDIAN] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 84.82%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 137,614 121,860 186,514 145,225 56,425 57,962 39,734 22.99%
PBT -34,866 9,862 28,057 16,046 6,685 6,270 -24,673 5.92%
Tax -3,057 -2,850 -6,713 -4,096 -30 0 -56 94.70%
NP -37,924 7,012 21,344 11,950 6,654 6,270 -24,729 7.38%
-
NP to SH -37,924 7,012 21,344 11,950 6,654 6,270 -24,729 7.38%
-
Tax Rate - 28.90% 23.93% 25.53% 0.45% 0.00% - -
Total Cost 175,538 114,848 165,170 133,274 49,770 51,692 64,463 18.16%
-
Net Worth 178,674 236,413 207,000 177,440 157,835 141,089 128,205 5.68%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 19,504 11,162 - - - -
Div Payout % - - 91.38% 93.40% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,674 236,413 207,000 177,440 157,835 141,089 128,205 5.68%
NOSH 482,903 482,477 460,000 454,974 426,581 427,545 427,350 2.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -27.56% 5.75% 11.44% 8.23% 11.79% 10.82% -62.24% -
ROE -21.23% 2.97% 10.31% 6.74% 4.22% 4.44% -19.29% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 28.50 25.26 40.55 31.92 13.23 13.56 9.30 20.51%
EPS -7.85 1.45 4.64 2.63 1.56 1.47 -5.79 5.20%
DPS 0.00 0.00 4.24 2.45 0.00 0.00 0.00 -
NAPS 0.37 0.49 0.45 0.39 0.37 0.33 0.30 3.55%
Adjusted Per Share Value based on latest NOSH - 447,656
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 60.24 53.35 81.65 63.57 24.70 25.37 17.39 22.99%
EPS -16.60 3.07 9.34 5.23 2.91 2.75 -10.83 7.37%
DPS 0.00 0.00 8.54 4.89 0.00 0.00 0.00 -
NAPS 0.7822 1.0349 0.9062 0.7768 0.6909 0.6176 0.5612 5.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.57 0.665 0.74 0.67 0.27 0.19 0.09 -
P/RPS 2.00 2.63 1.83 2.10 2.04 1.40 0.97 12.81%
P/EPS -7.26 45.76 15.95 25.51 17.31 12.95 -1.56 29.19%
EY -13.78 2.19 6.27 3.92 5.78 7.72 -64.30 -22.63%
DY 0.00 0.00 5.73 3.66 0.00 0.00 0.00 -
P/NAPS 1.54 1.36 1.64 1.72 0.73 0.58 0.30 31.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 26/11/13 30/11/12 08/11/11 25/11/10 30/11/09 -
Price 0.59 0.615 0.765 0.67 0.39 0.28 0.08 -
P/RPS 2.07 2.43 1.89 2.10 2.95 2.07 0.86 15.75%
P/EPS -7.51 42.32 16.49 25.51 25.00 19.09 -1.38 32.60%
EY -13.31 2.36 6.07 3.92 4.00 5.24 -72.33 -24.57%
DY 0.00 0.00 5.54 3.66 0.00 0.00 0.00 -
P/NAPS 1.59 1.26 1.70 1.72 1.05 0.85 0.27 34.36%

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