[MERIDIAN] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -17.07%
YoY- 297.06%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 93,198 82,319 66,193 68,854 68,044 67,346 62,042 31.13%
PBT 10,210 9,974 14,204 12,950 15,591 13,893 574 580.21%
Tax -3,138 -3,138 -112 -94 -89 -89 -801 148.30%
NP 7,072 6,836 14,092 12,856 15,502 13,804 -227 -
-
NP to SH 7,072 6,836 14,092 12,856 15,502 13,804 -227 -
-
Tax Rate 30.73% 31.46% 0.79% 0.73% 0.57% 0.64% 139.55% -
Total Cost 86,126 75,483 52,101 55,998 52,542 53,542 62,269 24.11%
-
Net Worth 167,437 165,499 157,904 148,499 149,227 149,749 140,910 12.17%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,224 4,224 4,224 - - - - -
Div Payout % 59.74% 61.81% 29.98% - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 167,437 165,499 157,904 148,499 149,227 149,749 140,910 12.17%
NOSH 440,625 447,297 426,767 424,285 426,363 427,857 427,000 2.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.59% 8.30% 21.29% 18.67% 22.78% 20.50% -0.37% -
ROE 4.22% 4.13% 8.92% 8.66% 10.39% 9.22% -0.16% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 21.15 18.40 15.51 16.23 15.96 15.74 14.53 28.40%
EPS 1.60 1.53 3.30 3.03 3.64 3.23 -0.05 -
DPS 0.96 0.94 0.99 0.00 0.00 0.00 0.00 -
NAPS 0.38 0.37 0.37 0.35 0.35 0.35 0.33 9.85%
Adjusted Per Share Value based on latest NOSH - 424,285
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 40.80 36.04 28.98 30.14 29.79 29.48 27.16 31.13%
EPS 3.10 2.99 6.17 5.63 6.79 6.04 -0.10 -
DPS 1.85 1.85 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.733 0.7245 0.6912 0.6501 0.6533 0.6555 0.6169 12.17%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.64 0.49 0.27 0.27 0.28 0.29 0.19 -
P/RPS 3.03 2.66 1.74 1.66 1.75 1.84 1.31 74.80%
P/EPS 39.88 32.06 8.18 8.91 7.70 8.99 -357.40 -
EY 2.51 3.12 12.23 11.22 12.99 11.13 -0.28 -
DY 1.50 1.93 3.67 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.32 0.73 0.77 0.80 0.83 0.58 103.06%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 29/02/12 08/11/11 26/08/11 31/05/11 24/02/11 25/11/10 -
Price 0.73 0.67 0.39 0.29 0.29 0.28 0.28 -
P/RPS 3.45 3.64 2.51 1.79 1.82 1.78 1.93 47.23%
P/EPS 45.48 43.84 11.81 9.57 7.98 8.68 -526.70 -
EY 2.20 2.28 8.47 10.45 12.54 11.52 -0.19 -
DY 1.31 1.41 2.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.81 1.05 0.83 0.83 0.80 0.85 72.07%

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