[MERCURY] QoQ TTM 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- 6.26%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 46,676 47,577 47,711 48,403 48,997 49,541 49,191 -3.44%
PBT 7,711 8,748 8,652 8,735 8,553 8,698 8,797 -8.43%
Tax -2,086 -2,152 -2,128 -2,201 -2,404 -2,503 -2,533 -12.17%
NP 5,625 6,596 6,524 6,534 6,149 6,195 6,264 -6.94%
-
NP to SH 5,625 6,596 6,524 6,534 6,149 6,195 6,264 -6.94%
-
Tax Rate 27.05% 24.60% 24.60% 25.20% 28.11% 28.78% 28.79% -
Total Cost 41,051 40,981 41,187 41,869 42,848 43,346 42,927 -2.94%
-
Net Worth 40,182 56,463 54,784 53,245 50,155 53,080 51,473 -15.25%
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 32 32 32 32 16.08%
Div Payout % 0.71% - 0.49% 0.49% 0.52% 0.52% 0.51% -
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 40,182 56,463 54,784 53,245 50,155 53,080 51,473 -15.25%
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 12.05% 13.86% 13.67% 13.50% 12.55% 12.50% 12.73% -
ROE 14.00% 11.68% 11.91% 12.27% 12.26% 11.67% 12.17% -
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 116.16 118.40 118.74 120.46 121.94 123.29 122.42 -3.44%
EPS 14.00 16.42 16.24 16.26 15.30 15.42 15.59 -6.93%
DPS 0.10 0.00 0.08 0.08 0.08 0.08 0.08 16.08%
NAPS 1.00 1.4052 1.3634 1.3251 1.2482 1.321 1.281 -15.25%
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 73.12 74.53 74.74 75.83 76.76 77.61 77.06 -3.44%
EPS 8.81 10.33 10.22 10.24 9.63 9.70 9.81 -6.93%
DPS 0.06 0.00 0.05 0.05 0.05 0.05 0.05 12.96%
NAPS 0.6295 0.8845 0.8582 0.8341 0.7857 0.8315 0.8064 -15.25%
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 1.34 1.18 1.07 1.08 0.94 0.88 0.86 34.51%
P/EPS 11.14 8.53 7.82 7.99 7.51 7.01 6.74 39.92%
EY 8.97 11.73 12.78 12.51 13.31 14.28 14.85 -28.60%
DY 0.06 0.00 0.06 0.06 0.07 0.07 0.08 -17.49%
P/NAPS 1.56 1.00 0.93 0.98 0.92 0.82 0.82 53.71%
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 1.33 1.26 1.14 1.01 0.98 0.94 0.86 33.83%
P/EPS 11.00 9.08 8.31 7.50 7.84 7.52 6.74 38.74%
EY 9.09 11.02 12.03 13.33 12.75 13.29 14.85 -27.97%
DY 0.06 0.00 0.06 0.07 0.07 0.07 0.08 -17.49%
P/NAPS 1.54 1.06 0.99 0.92 0.96 0.88 0.82 52.39%

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