[MERIDIAN] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 107.96%
YoY- 230.37%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 32,684 181,408 139,886 114,259 64,715 169,448 108,919 -55.21%
PBT 5,399 14,587 21,043 14,028 6,631 35,432 12,035 -41.42%
Tax -1,283 -2,648 -5,035 -3,347 -1,495 -7,415 -3,072 -44.15%
NP 4,116 11,939 16,008 10,681 5,136 28,017 8,963 -40.50%
-
NP to SH 4,116 11,939 16,008 10,681 5,136 28,017 8,963 -40.50%
-
Tax Rate 23.76% 18.15% 23.93% 23.86% 22.55% 20.93% 25.53% -
Total Cost 28,568 169,469 123,878 103,578 59,579 141,431 99,956 -56.64%
-
Net Worth 236,551 206,907 206,999 209,074 199,621 194,940 177,440 21.15%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 14,628 - - - 8,371 -
Div Payout % - - 91.38% - - - 93.40% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 236,551 206,907 206,999 209,074 199,621 194,940 177,440 21.15%
NOSH 473,103 459,795 459,999 454,510 453,684 453,349 454,974 2.64%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 12.59% 6.58% 11.44% 9.35% 7.94% 16.53% 8.23% -
ROE 1.74% 5.77% 7.73% 5.11% 2.57% 14.37% 5.05% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 6.91 39.45 30.41 25.14 14.26 37.38 23.94 -56.35%
EPS 0.87 2.59 3.48 2.35 1.13 6.18 1.97 -42.03%
DPS 0.00 0.00 3.18 0.00 0.00 0.00 1.84 -
NAPS 0.50 0.45 0.45 0.46 0.44 0.43 0.39 18.03%
Adjusted Per Share Value based on latest NOSH - 455,289
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.31 79.41 61.24 50.02 28.33 74.18 47.68 -55.20%
EPS 1.80 5.23 7.01 4.68 2.25 12.26 3.92 -40.50%
DPS 0.00 0.00 6.40 0.00 0.00 0.00 3.66 -
NAPS 1.0355 0.9058 0.9062 0.9152 0.8739 0.8534 0.7768 21.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.75 0.80 0.74 0.79 0.70 0.70 0.67 -
P/RPS 10.86 2.03 2.43 3.14 4.91 1.87 2.80 147.06%
P/EPS 86.21 30.81 21.26 33.62 61.83 11.33 34.01 86.01%
EY 1.16 3.25 4.70 2.97 1.62 8.83 2.94 -46.23%
DY 0.00 0.00 4.30 0.00 0.00 0.00 2.75 -
P/NAPS 1.50 1.78 1.64 1.72 1.59 1.63 1.72 -8.72%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 20/05/14 26/02/14 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 -
Price 0.73 0.78 0.765 0.78 0.80 0.70 0.67 -
P/RPS 10.57 1.98 2.52 3.10 5.61 1.87 2.80 142.64%
P/EPS 83.91 30.04 21.98 33.19 70.67 11.33 34.01 82.68%
EY 1.19 3.33 4.55 3.01 1.42 8.83 2.94 -45.31%
DY 0.00 0.00 4.16 0.00 0.00 0.00 2.75 -
P/NAPS 1.46 1.73 1.70 1.70 1.82 1.63 1.72 -10.35%

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