[MERCURY] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1.72%
YoY- 2.14%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 46,332 48,284 49,334 49,430 50,021 48,442 48,232 -0.66%
PBT 7,106 8,744 8,828 9,658 9,338 9,304 7,132 -0.06%
Tax -2,054 -2,100 -2,544 -2,474 -2,386 -2,840 -2,094 -0.32%
NP 5,052 6,644 6,284 7,184 6,952 6,464 5,037 0.04%
-
NP to SH 5,052 6,644 6,284 7,184 7,033 6,510 5,037 0.04%
-
Tax Rate 28.91% 24.02% 28.82% 25.62% 25.55% 30.52% 29.36% -
Total Cost 41,280 41,640 43,050 42,246 43,069 41,978 43,194 -0.75%
-
Net Worth 54,555 53,245 49,922 46,205 41,858 0 29,339 10.88%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,555 53,245 49,922 46,205 41,858 0 29,339 10.88%
NOSH 40,182 40,182 40,182 40,178 40,639 40,189 40,191 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.90% 13.76% 12.74% 14.53% 13.90% 13.34% 10.44% -
ROE 9.26% 12.48% 12.59% 15.55% 16.80% 0.00% 17.17% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 115.31 120.16 122.78 123.03 123.09 120.54 120.01 -0.66%
EPS 12.57 16.53 15.64 17.88 17.31 16.09 12.53 0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3577 1.3251 1.2424 1.15 1.03 0.00 0.73 10.89%
Adjusted Per Share Value based on latest NOSH - 40,138
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.58 75.64 77.29 77.44 78.36 75.89 75.56 -0.66%
EPS 7.91 10.41 9.84 11.25 11.02 10.20 7.89 0.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8546 0.8341 0.7821 0.7239 0.6557 0.00 0.4596 10.88%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.30 1.25 0.805 0.68 0.60 0.40 -
P/RPS 1.30 1.08 1.02 0.65 0.55 0.50 0.33 25.65%
P/EPS 11.93 7.86 7.99 4.50 3.93 3.70 3.19 24.57%
EY 8.38 12.72 12.51 22.21 25.45 27.00 31.33 -19.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.98 1.01 0.70 0.66 0.00 0.55 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 28/11/13 22/11/12 23/11/11 23/11/10 23/11/09 25/11/08 -
Price 1.39 1.22 1.20 0.82 0.75 0.65 0.40 -
P/RPS 1.21 1.02 0.98 0.67 0.61 0.54 0.33 24.16%
P/EPS 11.06 7.38 7.67 4.59 4.33 4.01 3.19 23.01%
EY 9.05 13.55 13.03 21.80 23.08 24.92 31.33 -18.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.97 0.71 0.73 0.00 0.55 10.83%

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