[MERIDIAN] QoQ 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- 7.26%
YoY- 117.92%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Quarter 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 41,522 25,627 49,544 64,715 60,529 47,978 -22.59%
PBT 5,399 2,449 7,015 7,361 6,631 23,397 7,794 -21.72%
Tax -1,283 192 -1,688 -1,852 -1,495 -4,343 -2,064 -27.18%
NP 4,116 2,641 5,327 5,509 5,136 19,054 5,730 -19.80%
-
NP to SH 4,116 2,641 5,327 5,509 5,136 19,054 5,730 -19.80%
-
Tax Rate 23.76% -7.84% 24.06% 25.16% 22.55% 18.56% 26.48% -
Total Cost 28,568 38,881 20,300 44,035 59,579 41,475 42,248 -22.97%
-
Net Worth 236,551 204,338 206,650 209,433 199,621 191,878 174,585 22.46%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 5,281 - - - 5,685 -
Div Payout % - - 99.14% - - - 99.22% -
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 236,551 204,338 206,650 209,433 199,621 191,878 174,585 22.46%
NOSH 473,103 454,086 459,224 455,289 453,684 446,229 447,656 3.75%
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% 6.36% 20.79% 11.12% 7.94% 31.48% 11.94% -
ROE 1.74% 1.29% 2.58% 2.63% 2.57% 9.93% 3.28% -
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 9.14 5.58 10.88 14.26 13.56 10.72 -25.39%
EPS 0.87 0.58 1.16 1.21 1.13 4.27 1.28 -22.71%
DPS 0.00 0.00 1.15 0.00 0.00 0.00 1.27 -
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 18.18 11.22 21.69 28.33 26.50 21.00 -22.58%
EPS 1.80 1.16 2.33 2.41 2.25 8.34 2.51 -19.89%
DPS 0.00 0.00 2.31 0.00 0.00 0.00 2.49 -
NAPS 1.0355 0.8945 0.9046 0.9168 0.8739 0.84 0.7643 22.46%
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 8.75 13.26 7.26 4.91 5.16 6.25 44.58%
P/EPS 86.21 137.55 63.79 65.29 61.83 16.39 52.34 39.51%
EY 1.16 0.73 1.57 1.53 1.62 6.10 1.91 -28.30%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.90 -
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 8.53 13.71 7.17 5.61 5.16 6.25 41.99%
P/EPS 83.91 134.11 65.95 64.46 70.67 16.39 52.34 37.01%
EY 1.19 0.75 1.52 1.55 1.42 6.10 1.91 -27.07%
DY 0.00 0.00 1.50 0.00 0.00 0.00 1.90 -
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