[MERCURY] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -77.87%
YoY- -8.87%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 49,191 37,001 24,409 11,411 50,281 37,073 24,767 57.67%
PBT 8,797 6,621 4,699 2,236 9,962 7,244 4,865 48.15%
Tax -2,533 -1,908 -1,239 -561 -2,394 -1,856 -1,210 63.27%
NP 6,264 4,713 3,460 1,675 7,568 5,388 3,655 42.97%
-
NP to SH 6,264 4,713 3,460 1,675 7,568 5,388 3,655 42.97%
-
Tax Rate 28.79% 28.82% 26.37% 25.09% 24.03% 25.62% 24.87% -
Total Cost 42,927 32,288 20,949 9,736 42,713 31,685 21,112 60.15%
-
Net Worth 51,473 49,922 48,672 50,227 48,430 46,205 44,582 10.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - 32 - - 32 -
Div Payout % - - - 1.92% - - 0.88% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 51,473 49,922 48,672 50,227 48,430 46,205 44,582 10.00%
NOSH 40,182 40,182 40,182 40,182 40,191 40,178 40,164 0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 12.73% 12.74% 14.18% 14.68% 15.05% 14.53% 14.76% -
ROE 12.17% 9.44% 7.11% 3.33% 15.63% 11.66% 8.20% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 122.42 92.08 60.75 28.40 125.10 92.27 61.66 57.63%
EPS 15.59 11.73 8.61 4.17 18.83 13.41 9.10 42.94%
DPS 0.00 0.00 0.00 0.08 0.00 0.00 0.08 -
NAPS 1.281 1.2424 1.2113 1.25 1.205 1.15 1.11 9.97%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 77.06 57.97 38.24 17.88 78.77 58.08 38.80 57.67%
EPS 9.81 7.38 5.42 2.62 11.86 8.44 5.73 42.87%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.05 -
NAPS 0.8064 0.7821 0.7625 0.7869 0.7587 0.7239 0.6984 10.01%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.05 1.25 1.53 1.06 0.83 0.805 0.88 -
P/RPS 0.86 1.36 2.52 3.73 0.66 0.87 1.43 -28.64%
P/EPS 6.74 10.66 17.77 25.43 4.41 6.00 9.67 -21.30%
EY 14.85 9.38 5.63 3.93 22.69 16.66 10.34 27.15%
DY 0.00 0.00 0.00 0.08 0.00 0.00 0.09 -
P/NAPS 0.82 1.01 1.26 0.85 0.69 0.70 0.79 2.50%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 22/11/12 29/08/12 25/05/12 24/02/12 23/11/11 25/08/11 -
Price 1.05 1.20 1.28 1.49 0.91 0.82 0.81 -
P/RPS 0.86 1.30 2.11 5.25 0.73 0.89 1.31 -24.36%
P/EPS 6.74 10.23 14.87 35.74 4.83 6.11 8.90 -16.84%
EY 14.85 9.77 6.73 2.80 20.69 16.35 11.23 20.37%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.10 -
P/NAPS 0.82 0.97 1.06 1.19 0.76 0.71 0.73 8.02%

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