[MERIDIAN] YoY Cumulative 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- -21.71%
YoY- -120.22%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 108,919 42,319 43,472 29,801 35,981 47,085 110,659 -0.26%
PBT 12,035 5,014 4,703 -18,505 -8,422 -85,747 8,486 5.99%
Tax -3,072 -23 0 -42 0 0 -3,767 -3.33%
NP 8,963 4,991 4,703 -18,547 -8,422 -85,747 4,719 11.27%
-
NP to SH 8,963 4,991 4,703 -18,547 -8,422 -85,747 4,719 11.27%
-
Tax Rate 25.53% 0.46% 0.00% - - - 44.39% -
Total Cost 99,956 37,328 38,769 48,348 44,403 132,832 105,940 -0.96%
-
Net Worth 177,440 157,835 141,090 128,205 162,454 183,621 255,081 -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 8,371 - - - - - - -
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 177,440 157,835 141,090 128,205 162,454 183,621 255,081 -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 5.05% 3.16% 3.33% -14.47% -5.18% -46.70% 1.85% -
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 23.94 9.92 10.17 6.97 8.42 11.03 26.03 -1.38%
EPS 1.97 1.17 1.10 -4.34 -1.97 -20.08 1.11 10.02%
DPS 1.84 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 47.68 18.53 19.03 13.05 15.75 20.61 48.44 -0.26%
EPS 3.92 2.18 2.06 -8.12 -3.69 -37.54 2.07 11.21%
DPS 3.66 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 2.80 2.72 1.87 1.29 0.95 1.36 0.38 39.45%
P/EPS 34.01 23.08 17.27 -2.07 -4.06 -0.75 9.01 24.75%
EY 2.94 4.33 5.79 -48.22 -24.63 -133.87 11.10 -19.84%
DY 2.75 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 2.80 3.93 2.75 1.15 0.71 1.18 0.50 33.22%
P/EPS 34.01 33.33 25.45 -1.84 -3.05 -0.65 11.71 19.42%
EY 2.94 3.00 3.93 -54.25 -32.83 -154.46 8.54 -16.26%
DY 2.75 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