[MERIDIAN] QoQ 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- 232.53%
YoY- 932.74%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
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 25,627 49,544 64,715 60,529 47,978 37,024 23,917 4.70%
PBT 7,015 7,361 6,631 23,397 7,794 3,536 705 361.97%
Tax -1,688 -1,852 -1,495 -4,343 -2,064 -1,008 0 -
NP 5,327 5,509 5,136 19,054 5,730 2,528 705 284.58%
-
NP to SH 5,327 5,509 5,136 19,054 5,730 2,528 705 284.58%
-
Tax Rate 24.06% 25.16% 22.55% 18.56% 26.48% 28.51% 0.00% -
Total Cost 20,300 44,035 59,579 41,475 42,248 34,496 23,212 -8.54%
-
Net Worth 206,650 209,433 199,621 191,878 174,585 171,542 167,437 15.04%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,281 - - - 5,685 - - -
Div Payout % 99.14% - - - 99.22% - - -
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 206,650 209,433 199,621 191,878 174,585 171,542 167,437 15.04%
NOSH 459,224 455,289 453,684 446,229 447,656 451,428 440,625 2.79%
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 20.79% 11.12% 7.94% 31.48% 11.94% 6.83% 2.95% -
ROE 2.58% 2.63% 2.57% 9.93% 3.28% 1.47% 0.42% -
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 5.58 10.88 14.26 13.56 10.72 8.20 5.43 1.83%
EPS 1.16 1.21 1.13 4.27 1.28 0.56 0.16 274.14%
DPS 1.15 0.00 0.00 0.00 1.27 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 11.22 21.69 28.33 26.50 21.00 16.21 10.47 4.71%
EPS 2.33 2.41 2.25 8.34 2.51 1.11 0.31 283.23%
DPS 2.31 0.00 0.00 0.00 2.49 0.00 0.00 -
NAPS 0.9046 0.9168 0.8739 0.84 0.7643 0.7509 0.733 15.03%
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 13.26 7.26 4.91 5.16 6.25 8.78 11.79 8.14%
P/EPS 63.79 65.29 61.83 16.39 52.34 128.57 400.00 -70.55%
EY 1.57 1.53 1.62 6.10 1.91 0.78 0.25 240.00%
DY 1.55 0.00 0.00 0.00 1.90 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 13.71 7.17 5.61 5.16 6.25 8.41 13.45 1.28%
P/EPS 65.95 64.46 70.67 16.39 52.34 123.21 456.25 -72.42%
EY 1.52 1.55 1.42 6.10 1.91 0.81 0.22 262.32%
DY 1.50 0.00 0.00 0.00 1.90 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