[MERCURY] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -5.7%
YoY- 30.7%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 20,957 23,218 11,568 11,998 12,592 12,306 12,804 8.55%
PBT 2,739 3,983 1,815 2,104 1,922 2,380 2,295 2.98%
Tax 231 -1,392 -472 -465 -668 -646 -610 -
NP 2,970 2,591 1,343 1,639 1,254 1,734 1,685 9.89%
-
NP to SH 2,237 2,016 1,343 1,639 1,254 1,734 1,665 5.04%
-
Tax Rate -8.43% 34.95% 26.01% 22.10% 34.76% 27.14% 26.58% -
Total Cost 17,987 20,627 10,225 10,359 11,338 10,572 11,119 8.33%
-
Net Worth 61,386 57,817 54,555 53,245 49,922 46,159 40,929 6.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 24 - - - - - - -
Div Payout % 1.08% - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,386 57,817 54,555 53,245 49,922 46,159 40,929 6.98%
NOSH 40,182 40,182 40,182 40,182 40,182 40,138 39,737 0.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 14.17% 11.16% 11.61% 13.66% 9.96% 14.09% 13.16% -
ROE 3.64% 3.49% 2.46% 3.08% 2.51% 3.76% 4.07% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 52.16 57.78 28.79 29.86 31.34 30.66 32.22 8.35%
EPS 5.57 5.02 3.34 4.08 3.12 4.32 4.19 4.85%
DPS 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.4389 1.3577 1.3251 1.2424 1.15 1.03 6.78%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 32.83 36.37 18.12 18.80 19.73 19.28 20.06 8.54%
EPS 3.50 3.16 2.10 2.57 1.96 2.72 2.61 5.00%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9617 0.9058 0.8546 0.8341 0.7821 0.7231 0.6412 6.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.22 1.10 1.50 1.30 1.25 0.805 0.68 -
P/RPS 2.34 1.90 5.21 4.35 3.99 2.63 2.11 1.73%
P/EPS 21.91 21.92 44.88 31.87 40.05 18.63 16.23 5.12%
EY 4.56 4.56 2.23 3.14 2.50 5.37 6.16 -4.88%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.76 1.10 0.98 1.01 0.70 0.66 3.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 19/11/15 20/11/14 28/11/13 22/11/12 23/11/11 23/11/10 -
Price 1.24 1.35 1.39 1.22 1.20 0.82 0.75 -
P/RPS 2.38 2.34 4.83 4.09 3.83 2.67 2.33 0.35%
P/EPS 22.27 26.91 41.59 29.91 38.45 18.98 17.90 3.70%
EY 4.49 3.72 2.40 3.34 2.60 5.27 5.59 -3.58%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.94 1.02 0.92 0.97 0.71 0.73 1.74%

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