[MERIDIAN] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 4.82%
YoY- -14.1%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 169,448 82,319 67,346 48,371 56,325 73,813 153,573 1.65%
PBT 35,432 9,974 13,093 -22,634 -20,155 -110,986 6,348 33.15%
Tax -7,415 -3,138 711 -903 -474 13,044 9,304 -
NP 28,017 6,836 13,804 -23,537 -20,629 -97,942 15,652 10.18%
-
NP to SH 28,017 6,836 13,804 -23,537 -20,629 -97,942 15,652 10.18%
-
Tax Rate 20.93% 31.46% -5.43% - - - -146.57% -
Total Cost 141,431 75,483 53,542 71,908 76,954 171,755 137,921 0.41%
-
Net Worth 194,940 165,034 149,223 136,744 149,449 170,779 268,745 -5.20%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 194,940 165,034 149,223 136,744 149,449 170,779 268,745 -5.20%
NOSH 453,349 446,040 426,351 427,325 426,997 426,948 426,579 1.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 16.53% 8.30% 20.50% -48.66% -36.62% -132.69% 10.19% -
ROE 14.37% 4.14% 9.25% -17.21% -13.80% -57.35% 5.82% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.38 18.46 15.80 11.32 13.19 17.29 36.00 0.62%
EPS 6.18 1.57 3.23 -5.51 -4.83 -22.94 3.72 8.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.37 0.35 0.32 0.35 0.40 0.63 -6.16%
Adjusted Per Share Value based on latest NOSH - 427,216
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 74.18 36.04 29.48 21.17 24.66 32.31 67.23 1.65%
EPS 12.26 2.99 6.04 -10.30 -9.03 -42.88 6.85 10.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8534 0.7225 0.6532 0.5986 0.6542 0.7476 1.1765 -5.20%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.70 0.49 0.29 0.09 0.07 0.13 0.16 -
P/RPS 1.87 2.66 1.84 0.80 0.53 0.75 0.44 27.24%
P/EPS 11.33 31.97 8.96 -1.63 -1.45 -0.57 4.36 17.23%
EY 8.83 3.13 11.16 -61.20 -69.02 -176.46 22.93 -14.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.32 0.83 0.28 0.20 0.33 0.25 36.64%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 24/02/11 25/02/10 27/02/09 29/02/08 28/02/07 -
Price 0.70 0.67 0.28 0.08 0.08 0.10 0.20 -
P/RPS 1.87 3.63 1.77 0.71 0.61 0.58 0.56 22.23%
P/EPS 11.33 43.72 8.65 -1.45 -1.66 -0.44 5.45 12.95%
EY 8.83 2.29 11.56 -68.85 -60.39 -229.40 18.35 -11.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.81 0.80 0.25 0.23 0.25 0.32 31.13%

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