[MERIDIAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
25-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 174.39%
YoY- 125.36%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 139,886 108,919 42,319 43,472 29,801 35,981 47,085 19.87%
PBT 21,043 12,035 5,014 4,703 -18,505 -8,422 -85,747 -
Tax -5,035 -3,072 -23 0 -42 0 0 -
NP 16,008 8,963 4,991 4,703 -18,547 -8,422 -85,747 -
-
NP to SH 16,008 8,963 4,991 4,703 -18,547 -8,422 -85,747 -
-
Tax Rate 23.93% 25.53% 0.46% 0.00% - - - -
Total Cost 123,878 99,956 37,328 38,769 48,348 44,403 132,832 -1.15%
-
Net Worth 206,999 177,440 157,835 141,090 128,205 162,454 183,621 2.01%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 14,628 8,371 - - - - - -
Div Payout % 91.38% 93.40% - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 206,999 177,440 157,835 141,090 128,205 162,454 183,621 2.01%
NOSH 459,999 454,974 426,581 427,545 427,350 427,512 427,026 1.24%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 11.44% 8.23% 11.79% 10.82% -62.24% -23.41% -182.11% -
ROE 7.73% 5.05% 3.16% 3.33% -14.47% -5.18% -46.70% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 30.41 23.94 9.92 10.17 6.97 8.42 11.03 18.39%
EPS 3.48 1.97 1.17 1.10 -4.34 -1.97 -20.08 -
DPS 3.18 1.84 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.39 0.37 0.33 0.30 0.38 0.43 0.75%
Adjusted Per Share Value based on latest NOSH - 427,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.24 47.68 18.53 19.03 13.05 15.75 20.61 19.88%
EPS 7.01 3.92 2.18 2.06 -8.12 -3.69 -37.54 -
DPS 6.40 3.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9062 0.7768 0.6909 0.6176 0.5612 0.7112 0.8038 2.01%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.74 0.67 0.27 0.19 0.09 0.08 0.15 -
P/RPS 2.43 2.80 2.72 1.87 1.29 0.95 1.36 10.14%
P/EPS 21.26 34.01 23.08 17.27 -2.07 -4.06 -0.75 -
EY 4.70 2.94 4.33 5.79 -48.22 -24.63 -133.87 -
DY 4.30 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.72 0.73 0.58 0.30 0.21 0.35 29.32%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 26/11/13 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 -
Price 0.765 0.67 0.39 0.28 0.08 0.06 0.13 -
P/RPS 2.52 2.80 3.93 2.75 1.15 0.71 1.18 13.46%
P/EPS 21.98 34.01 33.33 25.45 -1.84 -3.05 -0.65 -
EY 4.55 2.94 3.00 3.93 -54.25 -32.83 -154.46 -
DY 4.16 2.75 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.72 1.05 0.85 0.27 0.16 0.30 33.48%

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