[MERIDIAN] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 159.24%
YoY- 309.87%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 118,456 124,870 181,408 170,648 82,319 67,346 48,371 16.09%
PBT -54,662 -1,963 23,456 35,424 9,974 13,893 -22,660 15.79%
Tax -1,790 -1,127 -4,843 -7,457 -3,138 -89 -843 13.36%
NP -56,452 -3,090 18,613 27,967 6,836 13,804 -23,503 15.71%
-
NP to SH -56,452 -3,090 18,613 28,019 6,836 13,804 -23,503 15.71%
-
Tax Rate - - 20.65% 21.05% 31.46% 0.64% - -
Total Cost 174,908 127,960 162,795 142,681 75,483 53,542 71,874 15.96%
-
Net Worth 154,521 207,545 204,338 191,878 165,499 149,749 136,709 2.06%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - 5,685 4,224 - - -
Div Payout % - - - 20.29% 61.81% - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 154,521 207,545 204,338 191,878 165,499 149,749 136,709 2.06%
NOSH 482,879 471,694 454,086 446,229 447,297 427,857 427,216 2.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -47.66% -2.47% 10.26% 16.39% 8.30% 20.50% -48.59% -
ROE -36.53% -1.49% 9.11% 14.60% 4.13% 9.22% -17.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 24.53 26.47 39.95 38.24 18.40 15.74 11.32 13.74%
EPS -11.69 -0.66 4.10 6.28 1.53 3.23 -5.50 13.38%
DPS 0.00 0.00 0.00 1.27 0.94 0.00 0.00 -
NAPS 0.32 0.44 0.45 0.43 0.37 0.35 0.32 0.00%
Adjusted Per Share Value based on latest NOSH - 446,229
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 51.86 54.66 79.41 74.70 36.04 29.48 21.17 16.09%
EPS -24.71 -1.35 8.15 12.27 2.99 6.04 -10.29 15.71%
DPS 0.00 0.00 0.00 2.49 1.85 0.00 0.00 -
NAPS 0.6764 0.9086 0.8945 0.84 0.7245 0.6555 0.5985 2.05%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.55 0.605 0.80 0.70 0.49 0.29 0.09 -
P/RPS 2.24 2.29 2.00 1.83 2.66 1.84 0.79 18.96%
P/EPS -4.70 -92.35 19.52 11.15 32.06 8.99 -1.64 19.17%
EY -21.26 -1.08 5.12 8.97 3.12 11.13 -61.13 -16.13%
DY 0.00 0.00 0.00 1.81 1.93 0.00 0.00 -
P/NAPS 1.72 1.38 1.78 1.63 1.32 0.83 0.28 35.31%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 18/02/15 26/02/14 28/02/13 29/02/12 24/02/11 25/02/10 -
Price 0.53 0.62 0.78 0.70 0.67 0.28 0.08 -
P/RPS 2.16 2.34 1.95 1.83 3.64 1.78 0.71 20.36%
P/EPS -4.53 -94.64 19.03 11.15 43.84 8.68 -1.45 20.89%
EY -22.06 -1.06 5.26 8.97 2.28 11.52 -68.77 -17.25%
DY 0.00 0.00 0.00 1.81 1.41 0.00 0.00 -
P/NAPS 1.66 1.41 1.73 1.63 1.81 0.80 0.25 37.07%

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