[MERIDIAN] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 31.55%
YoY- -27.64%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 211,446 170,648 148,919 116,334 93,198 82,319 66,193 116.74%
PBT 41,350 35,424 16,995 13,444 10,210 9,974 14,204 103.74%
Tax -8,952 -7,457 -6,187 -4,141 -3,138 -3,138 -112 1750.59%
NP 32,398 27,967 10,808 9,303 7,072 6,836 14,092 74.10%
-
NP to SH 32,450 28,019 10,808 9,303 7,072 6,836 14,092 74.29%
-
Tax Rate 21.65% 21.05% 36.40% 30.80% 30.73% 31.46% 0.79% -
Total Cost 179,048 142,681 138,111 107,031 86,126 75,483 52,101 127.55%
-
Net Worth 199,621 191,878 174,585 171,542 167,437 165,499 157,904 16.89%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 5,685 5,685 5,685 4,224 4,224 4,224 4,224 21.87%
Div Payout % 17.52% 20.29% 52.60% 45.42% 59.74% 61.81% 29.98% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 199,621 191,878 174,585 171,542 167,437 165,499 157,904 16.89%
NOSH 453,684 446,229 447,656 451,428 440,625 447,297 426,767 4.15%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.32% 16.39% 7.26% 8.00% 7.59% 8.30% 21.29% -
ROE 16.26% 14.60% 6.19% 5.42% 4.22% 4.13% 8.92% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 46.61 38.24 33.27 25.77 21.15 18.40 15.51 108.10%
EPS 7.15 6.28 2.41 2.06 1.60 1.53 3.30 67.36%
DPS 1.27 1.27 1.27 0.94 0.96 0.94 0.99 18.04%
NAPS 0.44 0.43 0.39 0.38 0.38 0.37 0.37 12.23%
Adjusted Per Share Value based on latest NOSH - 451,428
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 92.56 74.70 65.19 50.93 40.80 36.04 28.98 116.72%
EPS 14.21 12.27 4.73 4.07 3.10 2.99 6.17 74.30%
DPS 2.49 2.49 2.49 1.85 1.85 1.85 1.85 21.88%
NAPS 0.8739 0.84 0.7643 0.7509 0.733 0.7245 0.6912 16.90%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.70 0.70 0.67 0.72 0.64 0.49 0.27 -
P/RPS 1.50 1.83 2.01 2.79 3.03 2.66 1.74 -9.41%
P/EPS 9.79 11.15 27.75 34.94 39.88 32.06 8.18 12.71%
EY 10.22 8.97 3.60 2.86 2.51 3.12 12.23 -11.27%
DY 1.81 1.81 1.90 1.30 1.50 1.93 3.67 -37.55%
P/NAPS 1.59 1.63 1.72 1.89 1.68 1.32 0.73 67.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 08/11/11 -
Price 0.80 0.70 0.67 0.69 0.73 0.67 0.39 -
P/RPS 1.72 1.83 2.01 2.68 3.45 3.64 2.51 -22.25%
P/EPS 11.18 11.15 27.75 33.48 45.48 43.84 11.81 -3.58%
EY 8.94 8.97 3.60 2.99 2.20 2.28 8.47 3.66%
DY 1.59 1.81 1.90 1.36 1.31 1.41 2.54 -26.80%
P/NAPS 1.82 1.63 1.72 1.82 1.92 1.81 1.05 44.24%

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