[MERCURY] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.19%
YoY- -12.53%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 59,720 46,332 48,284 49,334 49,430 50,021 48,442 3.54%
PBT 10,205 7,106 8,744 8,828 9,658 9,338 9,304 1.55%
Tax -3,254 -2,054 -2,100 -2,544 -2,474 -2,386 -2,840 2.29%
NP 6,950 5,052 6,644 6,284 7,184 6,952 6,464 1.21%
-
NP to SH 6,184 5,052 6,644 6,284 7,184 7,033 6,510 -0.85%
-
Tax Rate 31.89% 28.91% 24.02% 28.82% 25.62% 25.55% 30.52% -
Total Cost 52,769 41,280 41,640 43,050 42,246 43,069 41,978 3.88%
-
Net Worth 57,817 54,555 53,245 49,922 46,205 41,858 0 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 57,817 54,555 53,245 49,922 46,205 41,858 0 -
NOSH 40,182 40,182 40,182 40,182 40,178 40,639 40,189 -0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.64% 10.90% 13.76% 12.74% 14.53% 13.90% 13.34% -
ROE 10.70% 9.26% 12.48% 12.59% 15.55% 16.80% 0.00% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 148.62 115.31 120.16 122.78 123.03 123.09 120.54 3.55%
EPS 15.39 12.57 16.53 15.64 17.88 17.31 16.09 -0.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4389 1.3577 1.3251 1.2424 1.15 1.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 93.56 72.58 75.64 77.29 77.44 78.36 75.89 3.54%
EPS 9.69 7.91 10.41 9.84 11.25 11.02 10.20 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9058 0.8546 0.8341 0.7821 0.7239 0.6557 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.10 1.50 1.30 1.25 0.805 0.68 0.60 -
P/RPS 0.74 1.30 1.08 1.02 0.65 0.55 0.50 6.74%
P/EPS 7.15 11.93 7.86 7.99 4.50 3.93 3.70 11.59%
EY 13.99 8.38 12.72 12.51 22.21 25.45 27.00 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.10 0.98 1.01 0.70 0.66 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 19/11/15 20/11/14 28/11/13 22/11/12 23/11/11 23/11/10 23/11/09 -
Price 1.35 1.39 1.22 1.20 0.82 0.75 0.65 -
P/RPS 0.91 1.21 1.02 0.98 0.67 0.61 0.54 9.08%
P/EPS 8.77 11.06 7.38 7.67 4.59 4.33 4.01 13.92%
EY 11.40 9.05 13.55 13.03 21.80 23.08 24.92 -12.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.02 0.92 0.97 0.71 0.73 0.00 -

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