[MERCURY] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 2.55%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 57,340 47,280 46,508 47,044 45,644 48,980 49,828 2.36%
PBT 4,460 9,816 8,932 8,548 8,944 9,764 10,668 -13.51%
Tax 2,092 -2,476 -2,220 -2,124 -2,244 -2,412 -2,556 -
NP 6,552 7,340 6,712 6,424 6,700 7,352 8,112 -3.49%
-
NP to SH 4,932 7,340 6,712 6,424 6,700 7,352 8,112 -7.95%
-
Tax Rate -46.91% 25.22% 24.85% 24.85% 25.09% 24.70% 23.96% -
Total Cost 50,788 39,940 39,796 40,620 38,944 41,628 41,716 3.33%
-
Net Worth 59,983 57,424 56,463 53,080 50,227 45,045 38,150 7.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 160 128 128 - - -
Div Payout % - - 2.39% 2.00% 1.92% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 59,983 57,424 56,463 53,080 50,227 45,045 38,150 7.82%
NOSH 40,182 40,182 40,182 40,182 40,182 40,218 40,158 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.43% 15.52% 14.43% 13.66% 14.68% 15.01% 16.28% -
ROE 8.22% 12.78% 11.89% 12.10% 13.34% 16.32% 21.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 142.70 117.66 115.74 117.08 113.59 121.78 124.08 2.35%
EPS 12.24 18.28 16.72 16.00 16.68 18.28 20.20 -8.00%
DPS 0.00 0.00 0.40 0.32 0.32 0.00 0.00 -
NAPS 1.4928 1.4291 1.4052 1.321 1.25 1.12 0.95 7.81%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 89.18 73.53 72.33 73.16 70.99 76.17 77.49 2.36%
EPS 7.67 11.42 10.44 9.99 10.42 11.43 12.62 -7.95%
DPS 0.00 0.00 0.25 0.20 0.20 0.00 0.00 -
NAPS 0.9329 0.8931 0.8781 0.8255 0.7811 0.7005 0.5933 7.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.21 1.46 1.40 1.08 1.06 0.80 0.67 -
P/RPS 0.85 1.24 1.21 0.92 0.93 0.66 0.54 7.84%
P/EPS 9.86 7.99 8.38 6.76 6.36 4.38 3.32 19.87%
EY 10.14 12.51 11.93 14.80 15.73 22.85 30.15 -16.59%
DY 0.00 0.00 0.29 0.30 0.30 0.00 0.00 -
P/NAPS 0.81 1.02 1.00 0.82 0.85 0.71 0.71 2.21%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 27/05/13 25/05/12 25/05/11 20/05/10 -
Price 1.23 1.42 1.49 1.16 1.49 0.80 0.69 -
P/RPS 0.86 1.21 1.29 0.99 1.31 0.66 0.56 7.40%
P/EPS 10.02 7.77 8.92 7.26 8.94 4.38 3.42 19.60%
EY 9.98 12.86 11.21 13.78 11.19 22.85 29.28 -16.40%
DY 0.00 0.00 0.27 0.28 0.21 0.00 0.00 -
P/NAPS 0.82 0.99 1.06 0.88 1.19 0.71 0.73 1.95%

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