[MERCURY] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.7%
YoY- 30.7%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,553 11,627 11,498 11,998 12,454 11,761 12,190 -3.52%
PBT 1,281 2,233 2,093 2,104 2,318 2,137 2,176 -29.82%
Tax -514 -555 -552 -465 -580 -531 -625 -12.25%
NP 767 1,678 1,541 1,639 1,738 1,606 1,551 -37.54%
-
NP to SH 767 1,678 1,541 1,639 1,738 1,606 1,551 -37.54%
-
Tax Rate 40.12% 24.85% 26.37% 22.10% 25.02% 24.85% 28.72% -
Total Cost 10,786 9,949 9,957 10,359 10,716 10,155 10,639 0.92%
-
Net Worth 53,213 56,463 54,784 53,245 50,155 53,080 51,473 2.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 40 - - - 32 - -
Div Payout % - 2.39% - - - 2.00% - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 53,213 56,463 54,784 53,245 50,155 53,080 51,473 2.24%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.64% 14.43% 13.40% 13.66% 13.96% 13.66% 12.72% -
ROE 1.44% 2.97% 2.81% 3.08% 3.47% 3.03% 3.01% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.75 28.94 28.61 29.86 30.99 29.27 30.34 -3.53%
EPS 1.90 4.18 3.84 4.08 4.32 4.00 3.86 -37.73%
DPS 0.00 0.10 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.3243 1.4052 1.3634 1.3251 1.2482 1.321 1.281 2.24%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.10 18.21 18.01 18.80 19.51 18.42 19.10 -3.53%
EPS 1.20 2.63 2.41 2.57 2.72 2.52 2.43 -37.60%
DPS 0.00 0.06 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.8336 0.8845 0.8582 0.8341 0.7857 0.8315 0.8064 2.24%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.56 1.40 1.27 1.30 1.15 1.08 1.05 -
P/RPS 5.43 4.84 4.44 4.35 3.71 3.69 3.46 35.15%
P/EPS 81.73 33.52 33.12 31.87 26.59 27.02 27.20 108.64%
EY 1.22 2.98 3.02 3.14 3.76 3.70 3.68 -52.19%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.18 1.00 0.93 0.98 0.92 0.82 0.82 27.54%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 26/05/14 24/02/14 28/11/13 30/08/13 27/05/13 25/02/13 -
Price 1.54 1.49 1.35 1.22 1.20 1.16 1.05 -
P/RPS 5.36 5.15 4.72 4.09 3.87 3.96 3.46 33.99%
P/EPS 80.68 35.68 35.20 29.91 27.74 29.02 27.20 106.85%
EY 1.24 2.80 2.84 3.34 3.60 3.45 3.68 -51.67%
DY 0.00 0.07 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 1.16 1.06 0.99 0.92 0.96 0.88 0.82 26.09%

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