[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.11%
YoY- -3.35%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 46,508 47,711 48,284 48,430 47,044 49,191 49,334 -3.85%
PBT 8,932 8,651 8,744 8,908 8,548 8,797 8,828 0.78%
Tax -2,220 -2,127 -2,100 -2,220 -2,124 -2,533 -2,544 -8.68%
NP 6,712 6,524 6,644 6,688 6,424 6,264 6,284 4.49%
-
NP to SH 6,712 6,524 6,644 6,688 6,424 6,264 6,284 4.49%
-
Tax Rate 24.85% 24.59% 24.02% 24.92% 24.85% 28.79% 28.82% -
Total Cost 39,796 41,187 41,640 41,742 40,620 42,927 43,050 -5.10%
-
Net Worth 56,463 54,784 53,245 50,155 53,080 51,473 49,922 8.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 160 - - - 128 - - -
Div Payout % 2.39% - - - 2.00% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 56,463 54,784 53,245 50,155 53,080 51,473 49,922 8.56%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.43% 13.67% 13.76% 13.81% 13.66% 12.73% 12.74% -
ROE 11.89% 11.91% 12.48% 13.33% 12.10% 12.17% 12.59% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 115.74 118.74 120.16 120.53 117.08 122.42 122.78 -3.86%
EPS 16.72 16.24 16.53 16.64 16.00 15.59 15.64 4.55%
DPS 0.40 0.00 0.00 0.00 0.32 0.00 0.00 -
NAPS 1.4052 1.3634 1.3251 1.2482 1.321 1.281 1.2424 8.56%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 72.86 74.74 75.64 75.87 73.70 77.06 77.29 -3.86%
EPS 10.51 10.22 10.41 10.48 10.06 9.81 9.84 4.49%
DPS 0.25 0.00 0.00 0.00 0.20 0.00 0.00 -
NAPS 0.8845 0.8582 0.8341 0.7857 0.8315 0.8064 0.7821 8.55%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.40 1.27 1.30 1.15 1.08 1.05 1.25 -
P/RPS 1.21 1.07 1.08 0.95 0.92 0.86 1.02 12.07%
P/EPS 8.38 7.82 7.86 6.91 6.76 6.74 7.99 3.23%
EY 11.93 12.78 12.72 14.47 14.80 14.85 12.51 -3.11%
DY 0.29 0.00 0.00 0.00 0.30 0.00 0.00 -
P/NAPS 1.00 0.93 0.98 0.92 0.82 0.82 1.01 -0.66%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 24/02/14 28/11/13 30/08/13 27/05/13 25/02/13 22/11/12 -
Price 1.49 1.35 1.22 1.20 1.16 1.05 1.20 -
P/RPS 1.29 1.14 1.02 1.00 0.99 0.86 0.98 20.12%
P/EPS 8.92 8.31 7.38 7.21 7.26 6.74 7.67 10.59%
EY 11.21 12.03 13.55 13.87 13.78 14.85 13.03 -9.55%
DY 0.27 0.00 0.00 0.00 0.28 0.00 0.00 -
P/NAPS 1.06 0.99 0.92 0.96 0.88 0.82 0.97 6.09%

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