[MERCURY] QoQ TTM 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- -2.15%
YoY- 4.84%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM 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 50,209 49,923 49,447 50,281 49,753 50,251 -1.40%
PBT 8,797 9,339 9,797 9,758 9,963 9,919 9,814 -7.00%
Tax -2,533 -2,446 -2,424 -2,352 -2,394 -2,551 -2,515 0.47%
NP 6,264 6,893 7,373 7,406 7,569 7,368 7,299 -9.65%
-
NP to SH 6,264 6,893 7,373 7,406 7,569 7,368 7,299 -9.65%
-
Tax Rate 28.79% 26.19% 24.74% 24.10% 24.03% 25.72% 25.63% -
Total Cost 42,927 43,316 42,550 42,041 42,712 42,385 42,952 -0.03%
-
Net Worth 51,473 49,922 48,672 50,227 48,444 46,159 44,621 9.94%
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 32 32 - - - -
Div Payout % 0.51% 0.47% 0.44% 0.43% - - - -
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 48,444 46,159 44,621 9.94%
NOSH 40,182 40,182 40,182 40,182 40,182 40,138 40,199 -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% 13.73% 14.77% 14.98% 15.05% 14.81% 14.53% -
ROE 12.17% 13.81% 15.15% 14.74% 15.62% 15.96% 16.36% -
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 122.42 124.95 124.24 123.06 125.07 123.95 125.01 -1.37%
EPS 15.59 17.15 18.35 18.43 18.83 18.36 18.16 -9.63%
DPS 0.08 0.08 0.08 0.08 0.00 0.00 0.00 -
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 78.66 78.21 77.46 78.77 77.94 78.72 -1.40%
EPS 9.81 10.80 11.55 11.60 11.86 11.54 11.43 -9.64%
DPS 0.05 0.05 0.05 0.05 0.00 0.00 0.00 -
NAPS 0.8064 0.7821 0.7625 0.7869 0.7589 0.7231 0.699 9.94%
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 1.00 1.23 0.86 0.66 0.65 0.70 14.63%
P/EPS 6.74 7.29 8.34 5.75 4.41 4.39 4.85 24.40%
EY 14.85 13.72 11.99 17.39 22.68 22.80 20.63 -19.60%
DY 0.08 0.06 0.05 0.08 0.00 0.00 0.00 -
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 0.96 1.03 1.21 0.73 0.66 0.65 20.41%
P/EPS 6.74 7.00 6.98 8.08 4.83 4.47 4.46 31.52%
EY 14.85 14.30 14.34 12.37 20.69 22.39 22.42 -23.92%
DY 0.08 0.07 0.06 0.05 0.00 0.00 0.00 -
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