[MERIDIAN] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 334.38%
YoY- 6.12%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 121,882 95,668 82,319 56,425 53,852 52,152 67,346 48.56%
PBT 8,482 2,820 9,974 6,685 1,542 1,876 13,093 -25.15%
Tax -2,016 0 -3,138 -30 -10 0 711 -
NP 6,466 2,820 6,836 6,654 1,532 1,876 13,804 -39.71%
-
NP to SH 6,466 2,820 6,836 6,654 1,532 1,876 13,804 -39.71%
-
Tax Rate 23.77% 0.00% 31.46% 0.45% 0.65% 0.00% -5.43% -
Total Cost 115,416 92,848 75,483 49,770 52,320 50,276 53,542 66.94%
-
Net Worth 173,033 167,437 165,034 157,835 148,944 149,227 149,223 10.38%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 173,033 167,437 165,034 157,835 148,944 149,227 149,223 10.38%
NOSH 455,352 440,625 446,040 426,581 425,555 426,363 426,351 4.48%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.31% 2.95% 8.30% 11.79% 2.84% 3.60% 20.50% -
ROE 3.74% 1.68% 4.14% 4.22% 1.03% 1.26% 9.25% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.77 21.71 18.46 13.23 12.65 12.23 15.80 42.16%
EPS 1.42 0.64 1.57 1.56 0.36 0.44 3.23 -42.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.38 0.37 0.37 0.35 0.35 0.35 5.64%
Adjusted Per Share Value based on latest NOSH - 426,767
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 53.36 41.88 36.04 24.70 23.57 22.83 29.48 48.57%
EPS 2.83 1.23 2.99 2.91 0.67 0.82 6.04 -39.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7575 0.733 0.7225 0.6909 0.652 0.6533 0.6532 10.39%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.72 0.64 0.49 0.27 0.27 0.28 0.29 -
P/RPS 2.69 2.95 2.66 2.04 2.13 2.29 1.84 28.84%
P/EPS 50.70 100.00 31.97 17.31 75.00 63.64 8.96 217.87%
EY 1.97 1.00 3.13 5.78 1.33 1.57 11.16 -68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.68 1.32 0.73 0.77 0.80 0.83 73.17%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 29/02/12 08/11/11 26/08/11 31/05/11 24/02/11 -
Price 0.69 0.73 0.67 0.39 0.29 0.29 0.28 -
P/RPS 2.58 3.36 3.63 2.95 2.29 2.37 1.77 28.58%
P/EPS 48.59 114.06 43.72 25.00 80.56 65.91 8.65 216.33%
EY 2.06 0.88 2.29 4.00 1.24 1.52 11.56 -68.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.92 1.81 1.05 0.83 0.83 0.80 73.06%

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