[MERIDIAN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.91%
YoY- -19.69%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 148,919 66,193 62,042 50,145 61,268 89,999 136,576 1.45%
PBT 16,995 14,204 574 -26,596 -37,765 -87,885 -57,596 -
Tax -6,187 -112 -801 -516 15,113 13,071 -9,777 -7.33%
NP 10,808 14,092 -227 -27,112 -22,652 -74,814 -67,373 -
-
NP to SH 10,808 14,092 -227 -27,112 -22,652 -74,814 -67,373 -
-
Tax Rate 36.40% 0.79% 139.55% - - - - -
Total Cost 138,111 52,101 62,269 77,257 83,920 164,813 203,949 -6.28%
-
Net Worth 174,585 157,904 140,910 128,883 161,269 183,552 252,000 -5.92%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,685 4,224 - - - - - -
Div Payout % 52.60% 29.98% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 174,585 157,904 140,910 128,883 161,269 183,552 252,000 -5.92%
NOSH 447,656 426,767 427,000 429,610 424,393 426,865 420,000 1.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 7.26% 21.29% -0.37% -54.07% -36.97% -83.13% -49.33% -
ROE 6.19% 8.92% -0.16% -21.04% -14.05% -40.76% -26.74% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.27 15.51 14.53 11.67 14.44 21.08 32.52 0.38%
EPS 2.41 3.30 -0.05 -6.31 -5.34 -17.53 -16.04 -
DPS 1.27 0.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.37 0.33 0.30 0.38 0.43 0.60 -6.92%
Adjusted Per Share Value based on latest NOSH - 429,610
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.19 28.98 27.16 21.95 26.82 39.40 59.79 1.45%
EPS 4.73 6.17 -0.10 -11.87 -9.92 -32.75 -29.49 -
DPS 2.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7643 0.6912 0.6169 0.5642 0.706 0.8035 1.1032 -5.92%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.67 0.27 0.19 0.09 0.08 0.15 0.10 -
P/RPS 2.01 1.74 1.31 0.77 0.55 0.71 0.31 36.51%
P/EPS 27.75 8.18 -357.40 -1.43 -1.50 -0.86 -0.62 -
EY 3.60 12.23 -0.28 -70.12 -66.72 -116.84 -160.41 -
DY 1.90 3.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.73 0.58 0.30 0.21 0.35 0.17 47.01%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 08/11/11 25/11/10 30/11/09 21/11/08 28/11/07 23/11/06 -
Price 0.67 0.39 0.28 0.08 0.06 0.13 0.13 -
P/RPS 2.01 2.51 1.93 0.69 0.42 0.62 0.40 30.84%
P/EPS 27.75 11.81 -526.70 -1.27 -1.12 -0.74 -0.81 -
EY 3.60 8.47 -0.19 -78.89 -88.96 -134.82 -123.39 -
DY 1.90 2.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.05 0.85 0.27 0.16 0.30 0.22 40.83%

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