[MERCURY] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -29.71%
YoY- -27.68%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 12,454 11,761 12,190 12,592 12,998 11,411 13,208 -3.84%
PBT 2,318 2,137 2,176 1,922 2,463 2,236 2,718 -10.07%
Tax -580 -531 -625 -668 -679 -561 -538 5.14%
NP 1,738 1,606 1,551 1,254 1,784 1,675 2,180 -14.03%
-
NP to SH 1,738 1,606 1,551 1,254 1,784 1,675 2,180 -14.03%
-
Tax Rate 25.02% 24.85% 28.72% 34.76% 27.57% 25.09% 19.79% -
Total Cost 10,716 10,155 10,639 11,338 11,214 9,736 11,028 -1.89%
-
Net Worth 50,155 53,080 51,473 49,922 48,672 50,227 48,444 2.34%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 32 - - - 32 - -
Div Payout % - 2.00% - - - 1.92% - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 50,155 53,080 51,473 49,922 48,672 50,227 48,444 2.34%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,203 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 13.96% 13.66% 12.72% 9.96% 13.73% 14.68% 16.51% -
ROE 3.47% 3.03% 3.01% 2.51% 3.67% 3.33% 4.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.99 29.27 30.34 31.34 32.35 28.40 32.85 -3.81%
EPS 4.32 4.00 3.86 3.12 4.44 4.17 5.43 -14.15%
DPS 0.00 0.08 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.2482 1.321 1.281 1.2424 1.2113 1.25 1.205 2.37%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.37 18.29 18.96 19.58 20.21 17.75 20.54 -3.83%
EPS 2.70 2.50 2.41 1.95 2.77 2.60 3.39 -14.08%
DPS 0.00 0.05 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.78 0.8255 0.8005 0.7764 0.757 0.7811 0.7534 2.34%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.15 1.08 1.05 1.25 1.53 1.06 0.83 -
P/RPS 3.71 3.69 3.46 3.99 4.73 3.73 2.53 29.10%
P/EPS 26.59 27.02 27.20 40.05 34.46 25.43 15.31 44.53%
EY 3.76 3.70 3.68 2.50 2.90 3.93 6.53 -30.81%
DY 0.00 0.07 0.00 0.00 0.00 0.08 0.00 -
P/NAPS 0.92 0.82 0.82 1.01 1.26 0.85 0.69 21.16%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 27/05/13 25/02/13 22/11/12 29/08/12 25/05/12 24/02/12 -
Price 1.20 1.16 1.05 1.20 1.28 1.49 0.91 -
P/RPS 3.87 3.96 3.46 3.83 3.96 5.25 2.77 24.99%
P/EPS 27.74 29.02 27.20 38.45 28.83 35.74 16.78 39.85%
EY 3.60 3.45 3.68 2.60 3.47 2.80 5.96 -28.56%
DY 0.00 0.07 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.96 0.88 0.82 0.97 1.06 1.19 0.76 16.86%

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