[MERIDIAN] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.81%
YoY- 358.85%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 87,816 132,859 149,377 211,446 93,198 68,044 51,335 9.35%
PBT -59,441 -8,301 22,224 41,350 10,210 15,591 -19,687 20.20%
Tax -528 -1,106 -4,631 -8,952 -3,138 -89 -801 -6.70%
NP -59,969 -9,407 17,593 32,398 7,072 15,502 -20,488 19.58%
-
NP to SH -59,969 -9,407 17,593 32,450 7,072 15,502 -20,488 19.58%
-
Tax Rate - - 20.84% 21.65% 30.73% 0.57% - -
Total Cost 147,785 142,266 131,784 179,048 86,126 52,542 71,823 12.76%
-
Net Worth 148,956 210,530 236,551 199,621 167,437 149,227 135,613 1.57%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - 5,685 4,224 - - -
Div Payout % - - - 17.52% 59.74% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 148,956 210,530 236,551 199,621 167,437 149,227 135,613 1.57%
NOSH 480,504 478,478 473,103 453,684 440,625 426,363 423,793 2.11%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin -68.29% -7.08% 11.78% 15.32% 7.59% 22.78% -39.91% -
ROE -40.26% -4.47% 7.44% 16.26% 4.22% 10.39% -15.11% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.28 27.77 31.57 46.61 21.15 15.96 12.11 7.09%
EPS -12.48 -1.97 3.72 7.15 1.60 3.64 -4.83 17.12%
DPS 0.00 0.00 0.00 1.27 0.96 0.00 0.00 -
NAPS 0.31 0.44 0.50 0.44 0.38 0.35 0.32 -0.52%
Adjusted Per Share Value based on latest NOSH - 453,684
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 38.44 58.16 65.39 92.56 40.80 29.79 22.47 9.35%
EPS -26.25 -4.12 7.70 14.21 3.10 6.79 -8.97 19.57%
DPS 0.00 0.00 0.00 2.49 1.85 0.00 0.00 -
NAPS 0.6521 0.9216 1.0355 0.8739 0.733 0.6533 0.5937 1.57%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.545 0.635 0.75 0.70 0.64 0.28 0.10 -
P/RPS 2.98 2.29 2.38 1.50 3.03 1.75 0.83 23.71%
P/EPS -4.37 -32.30 20.17 9.79 39.88 7.70 -2.07 13.24%
EY -22.90 -3.10 4.96 10.22 2.51 12.99 -48.34 -11.69%
DY 0.00 0.00 0.00 1.81 1.50 0.00 0.00 -
P/NAPS 1.76 1.44 1.50 1.59 1.68 0.80 0.31 33.52%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 30/05/16 28/05/15 20/05/14 23/05/13 25/05/12 31/05/11 31/05/10 -
Price 0.515 0.605 0.73 0.80 0.73 0.29 0.12 -
P/RPS 2.82 2.18 2.31 1.72 3.45 1.82 0.99 19.04%
P/EPS -4.13 -30.77 19.63 11.18 45.48 7.98 -2.48 8.86%
EY -24.23 -3.25 5.09 8.94 2.20 12.54 -40.29 -8.11%
DY 0.00 0.00 0.00 1.59 1.31 0.00 0.00 -
P/NAPS 1.66 1.38 1.46 1.82 1.92 0.83 0.38 27.82%

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