[MERIDIAN] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6181.06%
YoY- 158.73%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 181,408 170,648 82,319 67,346 48,371 56,325 72,372 16.53%
PBT 23,456 35,424 9,974 13,893 -22,660 -16,487 -115,090 -
Tax -4,843 -7,457 -3,138 -89 -843 -474 15,113 -
NP 18,613 27,967 6,836 13,804 -23,503 -16,961 -99,977 -
-
NP to SH 18,613 28,019 6,836 13,804 -23,503 -16,961 -99,977 -
-
Tax Rate 20.65% 21.05% 31.46% 0.64% - - - -
Total Cost 162,795 142,681 75,483 53,542 71,874 73,286 172,349 -0.94%
-
Net Worth 204,338 191,878 165,499 149,749 136,709 149,325 170,559 3.05%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - 5,685 4,224 - - - - -
Div Payout % - 20.29% 61.81% - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 204,338 191,878 165,499 149,749 136,709 149,325 170,559 3.05%
NOSH 454,086 446,229 447,297 427,857 427,216 426,643 426,398 1.05%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 10.26% 16.39% 8.30% 20.50% -48.59% -30.11% -138.14% -
ROE 9.11% 14.60% 4.13% 9.22% -17.19% -11.36% -58.62% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 39.95 38.24 18.40 15.74 11.32 13.20 16.97 15.32%
EPS 4.10 6.28 1.53 3.23 -5.50 -3.98 -23.45 -
DPS 0.00 1.27 0.94 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.43 0.37 0.35 0.32 0.35 0.40 1.98%
Adjusted Per Share Value based on latest NOSH - 427,857
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 79.41 74.70 36.04 29.48 21.17 24.66 31.68 16.53%
EPS 8.15 12.27 2.99 6.04 -10.29 -7.42 -43.77 -
DPS 0.00 2.49 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.8945 0.84 0.7245 0.6555 0.5985 0.6537 0.7466 3.05%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.80 0.70 0.49 0.29 0.09 0.07 0.13 -
P/RPS 2.00 1.83 2.66 1.84 0.79 0.53 0.77 17.22%
P/EPS 19.52 11.15 32.06 8.99 -1.64 -1.76 -0.55 -
EY 5.12 8.97 3.12 11.13 -61.13 -56.79 -180.36 -
DY 0.00 1.81 1.93 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 1.63 1.32 0.83 0.28 0.20 0.33 32.39%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 28/02/13 29/02/12 24/02/11 25/02/10 27/02/09 29/02/08 -
Price 0.78 0.70 0.67 0.28 0.08 0.08 0.10 -
P/RPS 1.95 1.83 3.64 1.78 0.71 0.61 0.59 22.02%
P/EPS 19.03 11.15 43.84 8.68 -1.45 -2.01 -0.43 -
EY 5.26 8.97 2.28 11.52 -68.77 -49.69 -234.47 -
DY 0.00 1.81 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.63 1.81 0.80 0.25 0.23 0.25 38.00%

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