[MERIDIAN] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 334.38%
YoY- 6.12%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 121,860 186,514 145,225 56,425 57,962 39,734 47,974 16.80%
PBT 9,862 28,057 16,046 6,685 6,270 -24,673 -11,229 -
Tax -2,850 -6,713 -4,096 -30 0 -56 0 -
NP 7,012 21,344 11,950 6,654 6,270 -24,729 -11,229 -
-
NP to SH 7,012 21,344 11,950 6,654 6,270 -24,729 -11,229 -
-
Tax Rate 28.90% 23.93% 25.53% 0.45% 0.00% - - -
Total Cost 114,848 165,170 133,274 49,770 51,692 64,463 59,203 11.67%
-
Net Worth 236,413 207,000 177,440 157,835 141,089 128,205 162,454 6.44%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 19,504 11,162 - - - - -
Div Payout % - 91.38% 93.40% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 236,413 207,000 177,440 157,835 141,089 128,205 162,454 6.44%
NOSH 482,477 460,000 454,974 426,581 427,545 427,350 427,512 2.03%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.75% 11.44% 8.23% 11.79% 10.82% -62.24% -23.41% -
ROE 2.97% 10.31% 6.74% 4.22% 4.44% -19.29% -6.91% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 25.26 40.55 31.92 13.23 13.56 9.30 11.22 14.47%
EPS 1.45 4.64 2.63 1.56 1.47 -5.79 -2.63 -
DPS 0.00 4.24 2.45 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.45 0.39 0.37 0.33 0.30 0.38 4.32%
Adjusted Per Share Value based on latest NOSH - 426,767
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 53.35 81.65 63.57 24.70 25.37 17.39 21.00 16.80%
EPS 3.07 9.34 5.23 2.91 2.75 -10.83 -4.92 -
DPS 0.00 8.54 4.89 0.00 0.00 0.00 0.00 -
NAPS 1.0349 0.9062 0.7768 0.6909 0.6176 0.5612 0.7112 6.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.665 0.74 0.67 0.27 0.19 0.09 0.08 -
P/RPS 2.63 1.83 2.10 2.04 1.40 0.97 0.71 24.37%
P/EPS 45.76 15.95 25.51 17.31 12.95 -1.56 -3.05 -
EY 2.19 6.27 3.92 5.78 7.72 -64.30 -32.83 -
DY 0.00 5.73 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.64 1.72 0.73 0.58 0.30 0.21 36.50%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 26/11/13 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 -
Price 0.615 0.765 0.67 0.39 0.28 0.08 0.06 -
P/RPS 2.43 1.89 2.10 2.95 2.07 0.86 0.53 28.87%
P/EPS 42.32 16.49 25.51 25.00 19.09 -1.38 -2.28 -
EY 2.36 6.07 3.92 4.00 5.24 -72.33 -43.78 -
DY 0.00 5.54 3.66 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.70 1.72 1.05 0.85 0.27 0.16 41.02%

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