[MERIDIAN] QoQ Annualized Quarter 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- -26.67%
YoY- 628.51%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,408 186,514 228,518 258,860 169,448 145,225 121,882 30.26%
PBT 14,587 28,057 28,056 26,524 35,432 16,046 8,482 43.40%
Tax -2,648 -6,713 -6,694 -5,980 -7,415 -4,096 -2,016 19.87%
NP 11,939 21,344 21,362 20,544 28,017 11,950 6,466 50.33%
-
NP to SH 11,939 21,344 21,362 20,544 28,017 11,950 6,466 50.33%
-
Tax Rate 18.15% 23.93% 23.86% 22.55% 20.93% 25.53% 23.77% -
Total Cost 169,469 165,170 207,156 238,316 141,431 133,274 115,416 29.09%
-
Net Worth 206,907 207,000 209,074 199,621 194,940 177,440 173,033 12.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 19,504 - - - 11,162 - -
Div Payout % - 91.38% - - - 93.40% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 206,907 207,000 209,074 199,621 194,940 177,440 173,033 12.62%
NOSH 459,795 460,000 454,510 453,684 453,349 454,974 455,352 0.64%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.58% 11.44% 9.35% 7.94% 16.53% 8.23% 5.31% -
ROE 5.77% 10.31% 10.22% 10.29% 14.37% 6.74% 3.74% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.45 40.55 50.28 57.06 37.38 31.92 26.77 29.40%
EPS 2.59 4.64 4.70 4.52 6.18 2.63 1.42 49.11%
DPS 0.00 4.24 0.00 0.00 0.00 2.45 0.00 -
NAPS 0.45 0.45 0.46 0.44 0.43 0.39 0.38 11.89%
Adjusted Per Share Value based on latest NOSH - 453,684
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.41 81.65 100.04 113.32 74.18 63.57 53.36 30.25%
EPS 5.23 9.34 9.35 8.99 12.26 5.23 2.83 50.42%
DPS 0.00 8.54 0.00 0.00 0.00 4.89 0.00 -
NAPS 0.9058 0.9062 0.9152 0.8739 0.8534 0.7768 0.7575 12.62%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.74 0.79 0.70 0.70 0.67 0.72 -
P/RPS 2.03 1.83 1.57 1.23 1.87 2.10 2.69 -17.06%
P/EPS 30.81 15.95 16.81 15.46 11.33 25.51 50.70 -28.19%
EY 3.25 6.27 5.95 6.47 8.83 3.92 1.97 39.49%
DY 0.00 5.73 0.00 0.00 0.00 3.66 0.00 -
P/NAPS 1.78 1.64 1.72 1.59 1.63 1.72 1.89 -3.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.78 0.765 0.78 0.80 0.70 0.67 0.69 -
P/RPS 1.98 1.89 1.55 1.40 1.87 2.10 2.58 -16.13%
P/EPS 30.04 16.49 16.60 17.67 11.33 25.51 48.59 -27.36%
EY 3.33 6.07 6.03 5.66 8.83 3.92 2.06 37.61%
DY 0.00 5.54 0.00 0.00 0.00 3.66 0.00 -
P/NAPS 1.73 1.70 1.70 1.82 1.63 1.72 1.82 -3.31%

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