[MERCURY] YoY 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- -4.57%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
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 11,568 11,998 12,592 12,306 12,804 12,482 12,711 -1.55%
PBT 1,815 2,104 1,922 2,380 2,295 2,330 2,137 -2.68%
Tax -472 -465 -668 -646 -610 -644 -745 -7.32%
NP 1,343 1,639 1,254 1,734 1,685 1,686 1,392 -0.59%
-
NP to SH 1,343 1,639 1,254 1,734 1,665 1,632 1,392 -0.59%
-
Tax Rate 26.01% 22.10% 34.76% 27.14% 26.58% 27.64% 34.86% -
Total Cost 10,225 10,359 11,338 10,572 11,119 10,796 11,319 -1.67%
-
Net Worth 54,555 53,245 49,922 46,159 40,929 0 29,284 10.92%
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 46,159 40,929 0 29,284 10.92%
NOSH 40,182 40,182 40,182 40,138 39,737 40,197 40,115 0.02%
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 11.61% 13.66% 9.96% 14.09% 13.16% 13.51% 10.95% -
ROE 2.46% 3.08% 2.51% 3.76% 4.07% 0.00% 4.75% -
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 28.79 29.86 31.34 30.66 32.22 31.05 31.69 -1.58%
EPS 3.34 4.08 3.12 4.32 4.19 4.20 3.47 -0.63%
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 17.99 18.66 19.58 19.14 19.91 19.41 19.77 -1.55%
EPS 2.09 2.55 1.95 2.70 2.59 2.54 2.16 -0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8484 0.8281 0.7764 0.7179 0.6365 0.00 0.4554 10.92%
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 5.21 4.35 3.99 2.63 2.11 1.93 1.26 26.67%
P/EPS 44.88 31.87 40.05 18.63 16.23 14.78 11.53 25.40%
EY 2.23 3.14 2.50 5.37 6.16 6.77 8.68 -20.26%
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 4.83 4.09 3.83 2.67 2.33 2.09 1.26 25.08%
P/EPS 41.59 29.91 38.45 18.98 17.90 16.01 11.53 23.82%
EY 2.40 3.34 2.60 5.27 5.59 6.25 8.68 -19.27%
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