[MERIDIAN] QoQ Annualized Quarter 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- 134.44%
YoY- 309.84%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 186,514 228,518 258,860 169,448 145,225 121,882 95,668 55.99%
PBT 28,057 28,056 26,524 35,432 16,046 8,482 2,820 361.94%
Tax -6,713 -6,694 -5,980 -7,415 -4,096 -2,016 0 -
NP 21,344 21,362 20,544 28,017 11,950 6,466 2,820 285.01%
-
NP to SH 21,344 21,362 20,544 28,017 11,950 6,466 2,820 285.01%
-
Tax Rate 23.93% 23.86% 22.55% 20.93% 25.53% 23.77% 0.00% -
Total Cost 165,170 207,156 238,316 141,431 133,274 115,416 92,848 46.76%
-
Net Worth 207,000 209,074 199,621 194,940 177,440 173,033 167,437 15.17%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,504 - - - 11,162 - - -
Div Payout % 91.38% - - - 93.40% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 207,000 209,074 199,621 194,940 177,440 173,033 167,437 15.17%
NOSH 460,000 454,510 453,684 453,349 454,974 455,352 440,625 2.90%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 11.44% 9.35% 7.94% 16.53% 8.23% 5.31% 2.95% -
ROE 10.31% 10.22% 10.29% 14.37% 6.74% 3.74% 1.68% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.55 50.28 57.06 37.38 31.92 26.77 21.71 51.60%
EPS 4.64 4.70 4.52 6.18 2.63 1.42 0.64 274.14%
DPS 4.24 0.00 0.00 0.00 2.45 0.00 0.00 -
NAPS 0.45 0.46 0.44 0.43 0.39 0.38 0.38 11.92%
Adjusted Per Share Value based on latest NOSH - 446,229
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 81.65 100.04 113.32 74.18 63.57 53.36 41.88 55.99%
EPS 9.34 9.35 8.99 12.26 5.23 2.83 1.23 285.85%
DPS 8.54 0.00 0.00 0.00 4.89 0.00 0.00 -
NAPS 0.9062 0.9152 0.8739 0.8534 0.7768 0.7575 0.733 15.17%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.74 0.79 0.70 0.70 0.67 0.72 0.64 -
P/RPS 1.83 1.57 1.23 1.87 2.10 2.69 2.95 -27.24%
P/EPS 15.95 16.81 15.46 11.33 25.51 50.70 100.00 -70.55%
EY 6.27 5.95 6.47 8.83 3.92 1.97 1.00 239.64%
DY 5.73 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 1.64 1.72 1.59 1.63 1.72 1.89 1.68 -1.59%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 -
Price 0.765 0.78 0.80 0.70 0.67 0.69 0.73 -
P/RPS 1.89 1.55 1.40 1.87 2.10 2.58 3.36 -31.83%
P/EPS 16.49 16.60 17.67 11.33 25.51 48.59 114.06 -72.42%
EY 6.07 6.03 5.66 8.83 3.92 2.06 0.88 261.93%
DY 5.54 0.00 0.00 0.00 3.66 0.00 0.00 -
P/NAPS 1.70 1.70 1.82 1.63 1.72 1.82 1.92 -7.78%

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