[MERCURY] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 1.1%
YoY- 6.47%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 46,316 46,246 46,676 47,577 47,711 48,403 48,997 -3.67%
PBT 7,144 7,422 7,711 8,748 8,652 8,735 8,553 -11.27%
Tax -2,013 -2,093 -2,086 -2,152 -2,128 -2,201 -2,404 -11.13%
NP 5,131 5,329 5,625 6,596 6,524 6,534 6,149 -11.33%
-
NP to SH 5,131 5,329 5,625 6,596 6,524 6,534 6,149 -11.33%
-
Tax Rate 28.18% 28.20% 27.05% 24.60% 24.60% 25.20% 28.11% -
Total Cost 41,185 40,917 41,051 40,981 41,187 41,869 42,848 -2.59%
-
Net Worth 55,591 54,555 40,182 56,463 54,784 53,245 50,155 7.08%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 40 40 40 - 32 32 32 15.99%
Div Payout % 0.78% 0.75% 0.71% - 0.49% 0.49% 0.52% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 55,591 54,555 40,182 56,463 54,784 53,245 50,155 7.08%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 11.08% 11.52% 12.05% 13.86% 13.67% 13.50% 12.55% -
ROE 9.23% 9.77% 14.00% 11.68% 11.91% 12.27% 12.26% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 115.27 115.09 116.16 118.40 118.74 120.46 121.94 -3.67%
EPS 12.77 13.26 14.00 16.42 16.24 16.26 15.30 -11.32%
DPS 0.10 0.10 0.10 0.00 0.08 0.08 0.08 15.99%
NAPS 1.3835 1.3577 1.00 1.4052 1.3634 1.3251 1.2482 7.08%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 72.03 71.92 72.59 73.99 74.20 75.28 76.20 -3.67%
EPS 7.98 8.29 8.75 10.26 10.15 10.16 9.56 -11.31%
DPS 0.06 0.06 0.06 0.00 0.05 0.05 0.05 12.88%
NAPS 0.8646 0.8484 0.6249 0.8781 0.852 0.8281 0.78 7.08%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.23 1.50 1.56 1.40 1.27 1.30 1.15 -
P/RPS 1.07 1.30 1.34 1.18 1.07 1.08 0.94 8.99%
P/EPS 9.63 11.31 11.14 8.53 7.82 7.99 7.51 17.97%
EY 10.38 8.84 8.97 11.73 12.78 12.51 13.31 -15.23%
DY 0.08 0.07 0.06 0.00 0.06 0.06 0.07 9.28%
P/NAPS 0.89 1.10 1.56 1.00 0.93 0.98 0.92 -2.17%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 26/05/14 24/02/14 28/11/13 30/08/13 -
Price 1.55 1.39 1.54 1.49 1.35 1.22 1.20 -
P/RPS 1.34 1.21 1.33 1.26 1.14 1.01 0.98 23.12%
P/EPS 12.14 10.48 11.00 9.08 8.31 7.50 7.84 33.73%
EY 8.24 9.54 9.09 11.02 12.03 13.33 12.75 -25.19%
DY 0.06 0.07 0.06 0.00 0.06 0.07 0.07 -9.74%
P/NAPS 1.12 1.02 1.54 1.06 0.99 0.92 0.96 10.79%

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