[MERIDIAN] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -46.86%
YoY- -33.57%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 132,917 132,437 149,377 181,408 201,615 223,966 211,446 -26.59%
PBT 9,846 15,542 22,224 23,456 44,396 45,175 41,350 -61.54%
Tax -1,946 -2,690 -4,631 -4,843 -9,420 -9,796 -8,952 -63.81%
NP 7,900 12,852 17,593 18,613 34,976 35,379 32,398 -60.93%
-
NP to SH 7,900 12,852 17,593 18,613 35,028 35,431 32,450 -60.97%
-
Tax Rate 19.76% 17.31% 20.84% 20.65% 21.22% 21.68% 21.65% -
Total Cost 125,017 119,585 131,784 162,795 166,639 188,587 179,048 -21.27%
-
Net Worth 229,687 249,599 236,551 204,338 206,650 209,433 199,621 9.79%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - 5,685 5,685 -
Div Payout % - - - - - 16.05% 17.52% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 229,687 249,599 236,551 204,338 206,650 209,433 199,621 9.79%
NOSH 468,750 480,000 473,103 454,086 459,224 455,289 453,684 2.19%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.94% 9.70% 11.78% 10.26% 17.35% 15.80% 15.32% -
ROE 3.44% 5.15% 7.44% 9.11% 16.95% 16.92% 16.26% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.36 27.59 31.57 39.95 43.90 49.19 46.61 -28.17%
EPS 1.69 2.68 3.72 4.10 7.63 7.78 7.15 -61.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.27 1.27 -
NAPS 0.49 0.52 0.50 0.45 0.45 0.46 0.44 7.43%
Adjusted Per Share Value based on latest NOSH - 454,086
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 58.19 57.98 65.39 79.41 88.26 98.04 92.56 -26.59%
EPS 3.46 5.63 7.70 8.15 15.33 15.51 14.21 -60.97%
DPS 0.00 0.00 0.00 0.00 0.00 2.49 2.49 -
NAPS 1.0055 1.0927 1.0355 0.8945 0.9046 0.9168 0.8739 9.79%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.665 0.725 0.75 0.80 0.74 0.79 0.70 -
P/RPS 2.35 2.63 2.38 2.00 1.69 1.61 1.50 34.85%
P/EPS 39.46 27.08 20.17 19.52 9.70 10.15 9.79 153.05%
EY 2.53 3.69 4.96 5.12 10.31 9.85 10.22 -60.54%
DY 0.00 0.00 0.00 0.00 0.00 1.61 1.81 -
P/NAPS 1.36 1.39 1.50 1.78 1.64 1.72 1.59 -9.88%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 28/08/14 20/05/14 26/02/14 26/11/13 22/08/13 23/05/13 -
Price 0.615 0.70 0.73 0.78 0.765 0.78 0.80 -
P/RPS 2.17 2.54 2.31 1.95 1.74 1.59 1.72 16.74%
P/EPS 36.49 26.14 19.63 19.03 10.03 10.02 11.18 119.87%
EY 2.74 3.83 5.09 5.26 9.97 9.98 8.94 -54.50%
DY 0.00 0.00 0.00 0.00 0.00 1.63 1.59 -
P/NAPS 1.26 1.35 1.46 1.73 1.70 1.70 1.82 -21.72%

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