[MERIDIAN] YoY TTM 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- 16.18%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 136,686 132,917 201,615 148,919 66,193 62,042 50,145 18.18%
PBT -35,510 9,846 44,396 16,995 14,204 574 -26,596 4.93%
Tax -1,282 -1,946 -9,420 -6,187 -112 -801 -516 16.37%
NP -36,792 7,900 34,976 10,808 14,092 -227 -27,112 5.21%
-
NP to SH -36,792 7,900 35,028 10,808 14,092 -227 -27,112 5.21%
-
Tax Rate - 19.76% 21.22% 36.40% 0.79% 139.55% - -
Total Cost 173,478 125,017 166,639 138,111 52,101 62,269 77,257 14.42%
-
Net Worth 178,628 229,687 206,650 174,585 157,904 140,910 128,883 5.58%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 5,685 4,224 - - -
Div Payout % - - - 52.60% 29.98% - - -
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 178,628 229,687 206,650 174,585 157,904 140,910 128,883 5.58%
NOSH 482,779 468,750 459,224 447,656 426,767 427,000 429,610 1.96%
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 -26.92% 5.94% 17.35% 7.26% 21.29% -0.37% -54.07% -
ROE -20.60% 3.44% 16.95% 6.19% 8.92% -0.16% -21.04% -
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 28.31 28.36 43.90 33.27 15.51 14.53 11.67 15.90%
EPS -7.62 1.69 7.63 2.41 3.30 -0.05 -6.31 3.19%
DPS 0.00 0.00 0.00 1.27 0.99 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 59.84 58.19 88.26 65.19 28.98 27.16 21.95 18.18%
EPS -16.11 3.46 15.33 4.73 6.17 -0.10 -11.87 5.21%
DPS 0.00 0.00 0.00 2.49 1.85 0.00 0.00 -
NAPS 0.782 1.0055 0.9046 0.7643 0.6912 0.6169 0.5642 5.58%
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 2.01 2.35 1.69 2.01 1.74 1.31 0.77 17.33%
P/EPS -7.48 39.46 9.70 27.75 8.18 -357.40 -1.43 31.73%
EY -13.37 2.53 10.31 3.60 12.23 -0.28 -70.12 -24.12%
DY 0.00 0.00 0.00 1.90 3.67 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 2.08 2.17 1.74 2.01 2.51 1.93 0.69 20.18%
P/EPS -7.74 36.49 10.03 27.75 11.81 -526.70 -1.27 35.13%
EY -12.92 2.74 9.97 3.60 8.47 -0.19 -78.89 -26.02%
DY 0.00 0.00 0.00 1.90 2.54 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