[MERIDIAN] YoY TTM 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- 13.31%
YoY- -38.57%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 170,648 82,319 67,346 48,371 56,325 72,372 153,573 1.77%
PBT 35,424 9,974 13,893 -22,660 -16,487 -115,090 6,123 33.94%
Tax -7,457 -3,138 -89 -843 -474 15,113 9,304 -
NP 27,967 6,836 13,804 -23,503 -16,961 -99,977 15,427 10.41%
-
NP to SH 28,019 6,836 13,804 -23,503 -16,961 -99,977 15,427 10.44%
-
Tax Rate 21.05% 31.46% 0.64% - - - -151.95% -
Total Cost 142,681 75,483 53,542 71,874 73,286 172,349 138,146 0.53%
-
Net Worth 191,878 165,499 149,749 136,709 149,325 170,559 269,176 -5.48%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,685 4,224 - - - - - -
Div Payout % 20.29% 61.81% - - - - - -
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 191,878 165,499 149,749 136,709 149,325 170,559 269,176 -5.48%
NOSH 446,229 447,297 427,857 427,216 426,643 426,398 427,264 0.72%
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 16.39% 8.30% 20.50% -48.59% -30.11% -138.14% 10.05% -
ROE 14.60% 4.13% 9.22% -17.19% -11.36% -58.62% 5.73% -
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 38.24 18.40 15.74 11.32 13.20 16.97 35.94 1.03%
EPS 6.28 1.53 3.23 -5.50 -3.98 -23.45 3.61 9.65%
DPS 1.27 0.94 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 74.70 36.04 29.48 21.17 24.66 31.68 67.23 1.76%
EPS 12.27 2.99 6.04 -10.29 -7.42 -43.77 6.75 10.46%
DPS 2.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.7245 0.6555 0.5985 0.6537 0.7466 1.1784 -5.48%
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 1.83 2.66 1.84 0.79 0.53 0.77 0.45 26.31%
P/EPS 11.15 32.06 8.99 -1.64 -1.76 -0.55 4.43 16.61%
EY 8.97 3.12 11.13 -61.13 -56.79 -180.36 22.57 -14.24%
DY 1.81 1.93 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 1.83 3.64 1.78 0.71 0.61 0.59 0.56 21.79%
P/EPS 11.15 43.84 8.68 -1.45 -2.01 -0.43 5.54 12.35%
EY 8.97 2.28 11.52 -68.77 -49.69 -234.47 18.05 -10.99%
DY 1.81 1.41 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