[MERIDIAN] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 16.18%
YoY- -23.3%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 223,966 211,446 170,648 148,919 116,334 93,198 82,319 95.00%
PBT 45,175 41,350 35,424 16,995 13,444 10,210 9,974 174.00%
Tax -9,796 -8,952 -7,457 -6,187 -4,141 -3,138 -3,138 113.74%
NP 35,379 32,398 27,967 10,808 9,303 7,072 6,836 199.50%
-
NP to SH 35,431 32,450 28,019 10,808 9,303 7,072 6,836 199.79%
-
Tax Rate 21.68% 21.65% 21.05% 36.40% 30.80% 30.73% 31.46% -
Total Cost 188,587 179,048 142,681 138,111 107,031 86,126 75,483 84.22%
-
Net Worth 209,433 199,621 191,878 174,585 171,542 167,437 165,499 17.01%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,685 5,685 5,685 5,685 4,224 4,224 4,224 21.92%
Div Payout % 16.05% 17.52% 20.29% 52.60% 45.42% 59.74% 61.81% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 209,433 199,621 191,878 174,585 171,542 167,437 165,499 17.01%
NOSH 455,289 453,684 446,229 447,656 451,428 440,625 447,297 1.18%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 15.80% 15.32% 16.39% 7.26% 8.00% 7.59% 8.30% -
ROE 16.92% 16.26% 14.60% 6.19% 5.42% 4.22% 4.13% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 49.19 46.61 38.24 33.27 25.77 21.15 18.40 92.73%
EPS 7.78 7.15 6.28 2.41 2.06 1.60 1.53 195.99%
DPS 1.27 1.27 1.27 1.27 0.94 0.96 0.94 22.23%
NAPS 0.46 0.44 0.43 0.39 0.38 0.38 0.37 15.63%
Adjusted Per Share Value based on latest NOSH - 447,656
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 98.04 92.56 74.70 65.19 50.93 40.80 36.04 94.98%
EPS 15.51 14.21 12.27 4.73 4.07 3.10 2.99 199.95%
DPS 2.49 2.49 2.49 2.49 1.85 1.85 1.85 21.92%
NAPS 0.9168 0.8739 0.84 0.7643 0.7509 0.733 0.7245 17.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.79 0.70 0.70 0.67 0.72 0.64 0.49 -
P/RPS 1.61 1.50 1.83 2.01 2.79 3.03 2.66 -28.46%
P/EPS 10.15 9.79 11.15 27.75 34.94 39.88 32.06 -53.58%
EY 9.85 10.22 8.97 3.60 2.86 2.51 3.12 115.35%
DY 1.61 1.81 1.81 1.90 1.30 1.50 1.93 -11.39%
P/NAPS 1.72 1.59 1.63 1.72 1.89 1.68 1.32 19.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 25/05/12 29/02/12 -
Price 0.78 0.80 0.70 0.67 0.69 0.73 0.67 -
P/RPS 1.59 1.72 1.83 2.01 2.68 3.45 3.64 -42.45%
P/EPS 10.02 11.18 11.15 27.75 33.48 45.48 43.84 -62.65%
EY 9.98 8.94 8.97 3.60 2.99 2.20 2.28 167.82%
DY 1.63 1.59 1.81 1.90 1.36 1.31 1.41 10.15%
P/NAPS 1.70 1.82 1.63 1.72 1.82 1.92 1.81 -4.09%

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