[MERCURY] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.98%
YoY- -0.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 17,336 21,621 11,568 11,498 12,190 13,208 12,677 5.35%
PBT 1,156 2,267 1,815 2,093 2,176 2,718 2,747 -13.42%
Tax 857 -764 -472 -552 -625 -538 -940 -
NP 2,013 1,503 1,343 1,541 1,551 2,180 1,807 1.81%
-
NP to SH 1,522 989 1,343 1,541 1,551 2,180 1,773 -2.50%
-
Tax Rate -74.13% 33.70% 26.01% 26.37% 28.72% 19.79% 34.22% -
Total Cost 15,323 20,118 10,225 9,957 10,639 11,028 10,870 5.88%
-
Net Worth 60,674 58,806 55,591 54,784 51,473 48,444 42,158 6.25%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 60,674 58,806 55,591 54,784 51,473 48,444 42,158 6.25%
NOSH 40,182 40,182 40,182 40,182 40,182 40,203 39,400 0.32%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.61% 6.95% 11.61% 13.40% 12.72% 16.51% 14.25% -
ROE 2.51% 1.68% 2.42% 2.81% 3.01% 4.50% 4.21% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.14 53.81 28.79 28.61 30.34 32.85 32.18 5.00%
EPS 3.79 2.46 3.34 3.84 3.86 5.43 4.50 -2.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.4635 1.3835 1.3634 1.281 1.205 1.07 5.90%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 26.96 33.63 17.99 17.88 18.96 20.54 19.72 5.34%
EPS 2.37 1.54 2.09 2.40 2.41 3.39 2.76 -2.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.9146 0.8646 0.852 0.8005 0.7534 0.6556 6.25%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.27 1.21 1.23 1.27 1.05 0.83 0.80 -
P/RPS 2.94 2.25 4.27 4.44 3.46 2.53 2.49 2.80%
P/EPS 33.53 49.16 36.80 33.12 27.20 15.31 17.78 11.14%
EY 2.98 2.03 2.72 3.02 3.68 6.53 5.63 -10.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.89 0.93 0.82 0.69 0.75 1.90%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 24/02/12 24/02/11 -
Price 1.40 1.45 1.55 1.35 1.05 0.91 0.75 -
P/RPS 3.24 2.69 5.38 4.72 3.46 2.77 2.33 5.64%
P/EPS 36.96 58.91 46.38 35.20 27.20 16.78 16.67 14.17%
EY 2.71 1.70 2.16 2.84 3.68 5.96 6.00 -12.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.99 1.12 0.99 0.82 0.76 0.70 4.84%

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