[MERIDIAN] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
23-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 15.81%
YoY- 358.85%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 181,408 201,615 223,966 211,446 170,648 148,919 116,334 34.36%
PBT 23,456 44,396 45,175 41,350 35,424 16,995 13,444 44.78%
Tax -4,843 -9,420 -9,796 -8,952 -7,457 -6,187 -4,141 10.97%
NP 18,613 34,976 35,379 32,398 27,967 10,808 9,303 58.57%
-
NP to SH 18,613 35,028 35,431 32,450 28,019 10,808 9,303 58.57%
-
Tax Rate 20.65% 21.22% 21.68% 21.65% 21.05% 36.40% 30.80% -
Total Cost 162,795 166,639 188,587 179,048 142,681 138,111 107,031 32.15%
-
Net Worth 204,338 206,650 209,433 199,621 191,878 174,585 171,542 12.33%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - 5,685 5,685 5,685 5,685 4,224 -
Div Payout % - - 16.05% 17.52% 20.29% 52.60% 45.42% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 204,338 206,650 209,433 199,621 191,878 174,585 171,542 12.33%
NOSH 454,086 459,224 455,289 453,684 446,229 447,656 451,428 0.39%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.26% 17.35% 15.80% 15.32% 16.39% 7.26% 8.00% -
ROE 9.11% 16.95% 16.92% 16.26% 14.60% 6.19% 5.42% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.95 43.90 49.19 46.61 38.24 33.27 25.77 33.84%
EPS 4.10 7.63 7.78 7.15 6.28 2.41 2.06 58.02%
DPS 0.00 0.00 1.27 1.27 1.27 1.27 0.94 -
NAPS 0.45 0.45 0.46 0.44 0.43 0.39 0.38 11.89%
Adjusted Per Share Value based on latest NOSH - 453,684
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 79.41 88.26 98.04 92.56 74.70 65.19 50.93 34.35%
EPS 8.15 15.33 15.51 14.21 12.27 4.73 4.07 58.66%
DPS 0.00 0.00 2.49 2.49 2.49 2.49 1.85 -
NAPS 0.8945 0.9046 0.9168 0.8739 0.84 0.7643 0.7509 12.33%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.80 0.74 0.79 0.70 0.70 0.67 0.72 -
P/RPS 2.00 1.69 1.61 1.50 1.83 2.01 2.79 -19.85%
P/EPS 19.52 9.70 10.15 9.79 11.15 27.75 34.94 -32.09%
EY 5.12 10.31 9.85 10.22 8.97 3.60 2.86 47.27%
DY 0.00 0.00 1.61 1.81 1.81 1.90 1.30 -
P/NAPS 1.78 1.64 1.72 1.59 1.63 1.72 1.89 -3.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 26/11/13 22/08/13 23/05/13 28/02/13 30/11/12 28/08/12 -
Price 0.78 0.765 0.78 0.80 0.70 0.67 0.69 -
P/RPS 1.95 1.74 1.59 1.72 1.83 2.01 2.68 -19.05%
P/EPS 19.03 10.03 10.02 11.18 11.15 27.75 33.48 -31.31%
EY 5.26 9.97 9.98 8.94 8.97 3.60 2.99 45.57%
DY 0.00 0.00 1.63 1.59 1.81 1.90 1.36 -
P/NAPS 1.73 1.70 1.70 1.82 1.63 1.72 1.82 -3.31%

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