[MERCURY] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 8.22%
YoY- -2.58%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 18,210 9,752 11,553 12,454 12,998 12,522 12,254 6.81%
PBT 1,505 1,216 1,281 2,318 2,463 2,424 2,154 -5.79%
Tax 545 -430 -514 -580 -679 -607 -541 -
NP 2,050 786 767 1,738 1,784 1,817 1,613 4.07%
-
NP to SH 1,578 786 767 1,738 1,784 1,817 1,582 -0.04%
-
Tax Rate -36.21% 35.36% 40.12% 25.02% 27.57% 25.04% 25.12% -
Total Cost 16,160 8,966 10,786 10,716 11,214 10,705 10,641 7.20%
-
Net Worth 59,151 58,211 53,213 50,155 48,672 44,621 38,959 7.20%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 24 - - - 32 - -
Div Payout % - 3.07% - - - 1.77% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 59,151 58,211 53,213 50,155 48,672 44,621 38,959 7.20%
NOSH 40,182 40,182 40,182 40,182 40,182 40,199 39,353 0.34%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.26% 8.06% 6.64% 13.96% 13.73% 14.51% 13.16% -
ROE 2.67% 1.35% 1.44% 3.47% 3.67% 4.07% 4.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 45.32 24.27 28.75 30.99 32.35 31.15 31.14 6.44%
EPS 3.93 1.95 1.90 4.32 4.44 4.52 4.02 -0.37%
DPS 0.00 0.06 0.00 0.00 0.00 0.08 0.00 -
NAPS 1.4721 1.4487 1.3243 1.2482 1.2113 1.11 0.99 6.82%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 28.32 15.17 17.97 19.37 20.21 19.47 19.06 6.81%
EPS 2.45 1.22 1.19 2.70 2.77 2.83 2.46 -0.06%
DPS 0.00 0.04 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.9199 0.9053 0.8276 0.78 0.757 0.6939 0.6059 7.20%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.17 1.31 1.56 1.15 1.53 0.88 0.66 -
P/RPS 2.58 5.40 5.43 3.71 4.73 2.83 2.12 3.32%
P/EPS 29.79 66.97 81.73 26.59 34.46 19.47 16.42 10.42%
EY 3.36 1.49 1.22 3.76 2.90 5.14 6.09 -9.42%
DY 0.00 0.05 0.00 0.00 0.00 0.09 0.00 -
P/NAPS 0.79 0.90 1.18 0.92 1.26 0.79 0.67 2.78%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/08/16 20/08/15 21/08/14 30/08/13 29/08/12 25/08/11 23/08/10 -
Price 1.18 1.20 1.54 1.20 1.28 0.81 0.67 -
P/RPS 2.60 4.94 5.36 3.87 3.96 2.60 2.15 3.21%
P/EPS 30.05 61.35 80.68 27.74 28.83 17.92 16.67 10.30%
EY 3.33 1.63 1.24 3.60 3.47 5.58 6.00 -9.33%
DY 0.00 0.05 0.00 0.00 0.00 0.10 0.00 -
P/NAPS 0.80 0.83 1.16 0.96 1.06 0.73 0.68 2.74%

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