[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -0.32%
YoY- -17.23%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 48,284 48,430 47,044 49,191 49,334 48,818 45,644 3.81%
PBT 8,744 8,908 8,548 8,797 8,828 9,398 8,944 -1.49%
Tax -2,100 -2,220 -2,124 -2,533 -2,544 -2,478 -2,244 -4.32%
NP 6,644 6,688 6,424 6,264 6,284 6,920 6,700 -0.55%
-
NP to SH 6,644 6,688 6,424 6,264 6,284 6,920 6,700 -0.55%
-
Tax Rate 24.02% 24.92% 24.85% 28.79% 28.82% 26.37% 25.09% -
Total Cost 41,640 41,742 40,620 42,927 43,050 41,898 38,944 4.55%
-
Net Worth 53,245 50,155 53,080 51,473 49,922 48,672 50,227 3.96%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - 128 - - - 128 -
Div Payout % - - 2.00% - - - 1.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 53,245 50,155 53,080 51,473 49,922 48,672 50,227 3.96%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 13.76% 13.81% 13.66% 12.73% 12.74% 14.18% 14.68% -
ROE 12.48% 13.33% 12.10% 12.17% 12.59% 14.22% 13.34% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 120.16 120.53 117.08 122.42 122.78 121.49 113.59 3.81%
EPS 16.53 16.64 16.00 15.59 15.64 17.22 16.68 -0.59%
DPS 0.00 0.00 0.32 0.00 0.00 0.00 0.32 -
NAPS 1.3251 1.2482 1.321 1.281 1.2424 1.2113 1.25 3.96%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 75.64 75.87 73.70 77.06 77.29 76.48 71.50 3.82%
EPS 10.41 10.48 10.06 9.81 9.84 10.84 10.50 -0.57%
DPS 0.00 0.00 0.20 0.00 0.00 0.00 0.20 -
NAPS 0.8341 0.7857 0.8315 0.8064 0.7821 0.7625 0.7869 3.95%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.30 1.15 1.08 1.05 1.25 1.53 1.06 -
P/RPS 1.08 0.95 0.92 0.86 1.02 1.26 0.93 10.47%
P/EPS 7.86 6.91 6.76 6.74 7.99 8.88 6.36 15.14%
EY 12.72 14.47 14.80 14.85 12.51 11.26 15.73 -13.19%
DY 0.00 0.00 0.30 0.00 0.00 0.00 0.30 -
P/NAPS 0.98 0.92 0.82 0.82 1.01 1.26 0.85 9.94%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 30/08/13 27/05/13 25/02/13 22/11/12 29/08/12 25/05/12 -
Price 1.22 1.20 1.16 1.05 1.20 1.28 1.49 -
P/RPS 1.02 1.00 0.99 0.86 0.98 1.05 1.31 -15.35%
P/EPS 7.38 7.21 7.26 6.74 7.67 7.43 8.94 -11.99%
EY 13.55 13.87 13.78 14.85 13.03 13.45 11.19 13.59%
DY 0.00 0.00 0.28 0.00 0.00 0.00 0.21 -
P/NAPS 0.92 0.96 0.88 0.82 0.97 1.06 1.19 -15.75%

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