[MERIDIAN] YoY TTM 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- 96.52%
YoY- 99.16%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 201,615 148,919 66,193 62,042 50,145 61,268 89,999 14.37%
PBT 44,396 16,995 14,204 574 -26,596 -37,765 -87,885 -
Tax -9,420 -6,187 -112 -801 -516 15,113 13,071 -
NP 34,976 10,808 14,092 -227 -27,112 -22,652 -74,814 -
-
NP to SH 35,028 10,808 14,092 -227 -27,112 -22,652 -74,814 -
-
Tax Rate 21.22% 36.40% 0.79% 139.55% - - - -
Total Cost 166,639 138,111 52,101 62,269 77,257 83,920 164,813 0.18%
-
Net Worth 206,650 174,585 157,904 140,910 128,883 161,269 183,552 1.99%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - 5,685 4,224 - - - - -
Div Payout % - 52.60% 29.98% - - - - -
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 206,650 174,585 157,904 140,910 128,883 161,269 183,552 1.99%
NOSH 459,224 447,656 426,767 427,000 429,610 424,393 426,865 1.22%
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 17.35% 7.26% 21.29% -0.37% -54.07% -36.97% -83.13% -
ROE 16.95% 6.19% 8.92% -0.16% -21.04% -14.05% -40.76% -
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 43.90 33.27 15.51 14.53 11.67 14.44 21.08 12.99%
EPS 7.63 2.41 3.30 -0.05 -6.31 -5.34 -17.53 -
DPS 0.00 1.27 0.99 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 88.26 65.19 28.98 27.16 21.95 26.82 39.40 14.37%
EPS 15.33 4.73 6.17 -0.10 -11.87 -9.92 -32.75 -
DPS 0.00 2.49 1.85 0.00 0.00 0.00 0.00 -
NAPS 0.9046 0.7643 0.6912 0.6169 0.5642 0.706 0.8035 1.99%
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 1.69 2.01 1.74 1.31 0.77 0.55 0.71 15.53%
P/EPS 9.70 27.75 8.18 -357.40 -1.43 -1.50 -0.86 -
EY 10.31 3.60 12.23 -0.28 -70.12 -66.72 -116.84 -
DY 0.00 1.90 3.67 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 1.74 2.01 2.51 1.93 0.69 0.42 0.62 18.74%
P/EPS 10.03 27.75 11.81 -526.70 -1.27 -1.12 -0.74 -
EY 9.97 3.60 8.47 -0.19 -78.89 -88.96 -134.82 -
DY 0.00 1.90 2.54 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