[MERIDIAN] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 177.23%
YoY- 79.58%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 103,211 91,395 139,886 108,919 42,319 43,472 29,801 22.99%
PBT -26,150 7,397 21,043 12,035 5,014 4,703 -18,505 5.93%
Tax -2,293 -2,138 -5,035 -3,072 -23 0 -42 94.71%
NP -28,443 5,259 16,008 8,963 4,991 4,703 -18,547 7.38%
-
NP to SH -28,443 5,259 16,008 8,963 4,991 4,703 -18,547 7.38%
-
Tax Rate - 28.90% 23.93% 25.53% 0.46% 0.00% - -
Total Cost 131,654 86,136 123,878 99,956 37,328 38,769 48,348 18.16%
-
Net Worth 178,674 236,413 206,999 177,440 157,835 141,090 128,205 5.68%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 14,628 8,371 - - - -
Div Payout % - - 91.38% 93.40% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 178,674 236,413 206,999 177,440 157,835 141,090 128,205 5.68%
NOSH 482,903 482,477 459,999 454,974 426,581 427,545 427,350 2.05%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -27.56% 5.75% 11.44% 8.23% 11.79% 10.82% -62.24% -
ROE -15.92% 2.22% 7.73% 5.05% 3.16% 3.33% -14.47% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 21.37 18.94 30.41 23.94 9.92 10.17 6.97 20.51%
EPS -5.89 1.09 3.48 1.97 1.17 1.10 -4.34 5.21%
DPS 0.00 0.00 3.18 1.84 0.00 0.00 0.00 -
NAPS 0.37 0.49 0.45 0.39 0.37 0.33 0.30 3.55%
Adjusted Per Share Value based on latest NOSH - 447,656
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 45.18 40.01 61.24 47.68 18.53 19.03 13.05 22.98%
EPS -12.45 2.30 7.01 3.92 2.18 2.06 -8.12 7.37%
DPS 0.00 0.00 6.40 3.66 0.00 0.00 0.00 -
NAPS 0.7822 1.0349 0.9062 0.7768 0.6909 0.6176 0.5612 5.68%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.57 0.665 0.74 0.67 0.27 0.19 0.09 -
P/RPS 2.67 3.51 2.43 2.80 2.72 1.87 1.29 12.88%
P/EPS -9.68 61.01 21.26 34.01 23.08 17.27 -2.07 29.30%
EY -10.33 1.64 4.70 2.94 4.33 5.79 -48.22 -22.63%
DY 0.00 0.00 4.30 2.75 0.00 0.00 0.00 -
P/NAPS 1.54 1.36 1.64 1.72 0.73 0.58 0.30 31.32%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 27/11/15 20/11/14 26/11/13 30/11/12 08/11/11 25/11/10 30/11/09 -
Price 0.59 0.615 0.765 0.67 0.39 0.28 0.08 -
P/RPS 2.76 3.25 2.52 2.80 3.93 2.75 1.15 15.70%
P/EPS -10.02 56.42 21.98 34.01 33.33 25.45 -1.84 32.62%
EY -9.98 1.77 4.55 2.94 3.00 3.93 -54.25 -24.57%
DY 0.00 0.00 4.16 2.75 0.00 0.00 0.00 -
P/NAPS 1.59 1.26 1.70 1.72 1.05 0.85 0.27 34.36%

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