[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 30.93%
YoY- 4.15%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 34,749 23,180 11,627 47,711 36,213 24,215 11,761 105.76%
PBT 5,330 3,515 2,233 8,651 6,558 4,454 2,137 83.81%
Tax -1,541 -1,069 -555 -2,127 -1,575 -1,110 -531 103.32%
NP 3,789 2,446 1,678 6,524 4,983 3,344 1,606 77.13%
-
NP to SH 3,789 2,446 1,678 6,524 4,983 3,344 1,606 77.13%
-
Tax Rate 28.91% 30.41% 24.85% 24.59% 24.02% 24.92% 24.85% -
Total Cost 30,960 20,734 9,949 41,187 31,230 20,871 10,155 110.11%
-
Net Worth 54,555 53,213 56,463 54,784 53,245 50,155 53,080 1.84%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - 40 - - - 32 -
Div Payout % - - 2.39% - - - 2.00% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 54,555 53,213 56,463 54,784 53,245 50,155 53,080 1.84%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.90% 10.55% 14.43% 13.67% 13.76% 13.81% 13.66% -
ROE 6.95% 4.60% 2.97% 11.91% 9.36% 6.67% 3.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 86.48 57.69 28.94 118.74 90.12 60.26 29.27 105.76%
EPS 9.43 6.10 4.18 16.24 12.40 8.32 4.00 77.04%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.08 -
NAPS 1.3577 1.3243 1.4052 1.3634 1.3251 1.2482 1.321 1.84%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 54.44 36.31 18.21 74.74 56.73 37.93 18.42 105.80%
EPS 5.94 3.83 2.63 10.22 7.81 5.24 2.52 77.02%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.05 -
NAPS 0.8546 0.8336 0.8845 0.8582 0.8341 0.7857 0.8315 1.84%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.50 1.56 1.40 1.27 1.30 1.15 1.08 -
P/RPS 1.73 2.70 4.84 1.07 1.44 1.91 3.69 -39.62%
P/EPS 15.91 25.63 33.52 7.82 10.48 13.82 27.02 -29.72%
EY 6.29 3.90 2.98 12.78 9.54 7.24 3.70 42.39%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
P/NAPS 1.10 1.18 1.00 0.93 0.98 0.92 0.82 21.61%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 26/05/14 24/02/14 28/11/13 30/08/13 27/05/13 -
Price 1.39 1.54 1.49 1.35 1.22 1.20 1.16 -
P/RPS 1.61 2.67 5.15 1.14 1.35 1.99 3.96 -45.08%
P/EPS 14.74 25.30 35.68 8.31 9.84 14.42 29.02 -36.31%
EY 6.78 3.95 2.80 12.03 10.16 6.94 3.45 56.82%
DY 0.00 0.00 0.07 0.00 0.00 0.00 0.07 -
P/NAPS 1.02 1.16 1.06 0.99 0.92 0.96 0.88 10.33%

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