[MERIDIAN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
31-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.3%
YoY- 175.66%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 82,319 66,193 68,854 68,044 67,346 62,042 54,055 32.26%
PBT 9,974 14,204 12,950 15,591 13,893 574 -5,723 -
Tax -3,138 -112 -94 -89 -89 -801 -801 147.89%
NP 6,836 14,092 12,856 15,502 13,804 -227 -6,524 -
-
NP to SH 6,836 14,092 12,856 15,502 13,804 -227 -6,524 -
-
Tax Rate 31.46% 0.79% 0.73% 0.57% 0.64% 139.55% - -
Total Cost 75,483 52,101 55,998 52,542 53,542 62,269 60,579 15.74%
-
Net Worth 165,499 157,904 148,499 149,227 149,749 140,910 136,486 13.67%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,224 4,224 - - - - - -
Div Payout % 61.81% 29.98% - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 165,499 157,904 148,499 149,227 149,749 140,910 136,486 13.67%
NOSH 447,297 426,767 424,285 426,363 427,857 427,000 426,521 3.21%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 8.30% 21.29% 18.67% 22.78% 20.50% -0.37% -12.07% -
ROE 4.13% 8.92% 8.66% 10.39% 9.22% -0.16% -4.78% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 18.40 15.51 16.23 15.96 15.74 14.53 12.67 28.15%
EPS 1.53 3.30 3.03 3.64 3.23 -0.05 -1.53 -
DPS 0.94 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.37 0.35 0.35 0.35 0.33 0.32 10.13%
Adjusted Per Share Value based on latest NOSH - 426,363
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 36.04 28.98 30.14 29.79 29.48 27.16 23.66 32.28%
EPS 2.99 6.17 5.63 6.79 6.04 -0.10 -2.86 -
DPS 1.85 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7245 0.6912 0.6501 0.6533 0.6555 0.6169 0.5975 13.67%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.49 0.27 0.27 0.28 0.29 0.19 0.15 -
P/RPS 2.66 1.74 1.66 1.75 1.84 1.31 1.18 71.66%
P/EPS 32.06 8.18 8.91 7.70 8.99 -357.40 -9.81 -
EY 3.12 12.23 11.22 12.99 11.13 -0.28 -10.20 -
DY 1.93 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.73 0.77 0.80 0.83 0.58 0.47 98.68%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 08/11/11 26/08/11 31/05/11 24/02/11 25/11/10 25/08/10 -
Price 0.67 0.39 0.29 0.29 0.28 0.28 0.20 -
P/RPS 3.64 2.51 1.79 1.82 1.78 1.93 1.58 74.16%
P/EPS 43.84 11.81 9.57 7.98 8.68 -526.70 -13.08 -
EY 2.28 8.47 10.45 12.54 11.52 -0.19 -7.65 -
DY 1.41 2.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.81 1.05 0.83 0.83 0.80 0.85 0.63 101.70%

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