[MERIDIAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MERIDIAN] MERIDIAN BERHAD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.83%
YoY- 31.99%
Quarter Report
Latest QR
Upcoming QR
MERIDIAN's Result
MERIDIAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 211,446 93,198 68,044 51,335 48,859 71,856 131,948 8.16%
PBT 41,350 10,210 15,591 -19,687 -29,608 -104,358 -874 -
Tax -8,952 -3,138 -89 -801 -516 15,113 11,168 -
NP 32,398 7,072 15,502 -20,488 -30,124 -89,245 10,294 21.03%
-
NP to SH 32,450 7,072 15,502 -20,488 -30,124 -89,245 10,294 21.06%
-
Tax Rate 21.65% 30.73% 0.57% - - - - -
Total Cost 179,048 86,126 52,542 71,823 78,983 161,101 121,654 6.64%
-
Net Worth 199,621 167,437 149,227 135,613 145,753 179,233 271,950 -5.01%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 5,685 4,224 - - - - - -
Div Payout % 17.52% 59.74% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 199,621 167,437 149,227 135,613 145,753 179,233 271,950 -5.01%
NOSH 453,684 440,625 426,363 423,793 428,686 426,746 431,666 0.83%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 15.32% 7.59% 22.78% -39.91% -61.65% -124.20% 7.80% -
ROE 16.26% 4.22% 10.39% -15.11% -20.67% -49.79% 3.79% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 46.61 21.15 15.96 12.11 11.40 16.84 30.57 7.27%
EPS 7.15 1.60 3.64 -4.83 -7.03 -20.91 2.38 20.10%
DPS 1.27 0.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.38 0.35 0.32 0.34 0.42 0.63 -5.80%
Adjusted Per Share Value based on latest NOSH - 423,793
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 92.56 40.80 29.79 22.47 21.39 31.46 57.76 8.16%
EPS 14.21 3.10 6.79 -8.97 -13.19 -39.07 4.51 21.05%
DPS 2.49 1.85 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8739 0.733 0.6533 0.5937 0.6381 0.7846 1.1905 -5.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.70 0.64 0.28 0.10 0.07 0.10 0.20 -
P/RPS 1.50 3.03 1.75 0.83 0.61 0.59 0.65 14.94%
P/EPS 9.79 39.88 7.70 -2.07 -1.00 -0.48 8.39 2.60%
EY 10.22 2.51 12.99 -48.34 -100.39 -209.13 11.92 -2.52%
DY 1.81 1.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.68 0.80 0.31 0.21 0.24 0.32 30.59%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 23/05/13 25/05/12 31/05/11 31/05/10 28/05/09 23/05/08 31/05/07 -
Price 0.80 0.73 0.29 0.12 0.10 0.09 0.16 -
P/RPS 1.72 3.45 1.82 0.99 0.88 0.53 0.52 22.04%
P/EPS 11.18 45.48 7.98 -2.48 -1.42 -0.43 6.71 8.87%
EY 8.94 2.20 12.54 -40.29 -70.27 -232.37 14.90 -8.15%
DY 1.59 1.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.92 0.83 0.38 0.29 0.21 0.25 39.17%

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