[MERCURY] YoY Quarter Result on 31-Mar-2011 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 3.67%
YoY- -9.37%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 11,627 11,761 11,411 12,245 12,457 10,430 10,895 1.08%
PBT 2,233 2,137 2,236 2,441 2,667 1,744 1,443 7.54%
Tax -555 -531 -561 -603 -639 -441 -327 9.21%
NP 1,678 1,606 1,675 1,838 2,028 1,303 1,116 7.03%
-
NP to SH 1,678 1,606 1,675 1,838 2,028 1,303 1,116 7.03%
-
Tax Rate 24.85% 24.85% 25.09% 24.70% 23.96% 25.29% 22.66% -
Total Cost 9,949 10,155 9,736 10,407 10,429 9,127 9,779 0.28%
-
Net Worth 56,463 53,080 50,227 45,045 38,150 31,770 26,896 13.15%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 40 32 32 - - - - -
Div Payout % 2.39% 2.00% 1.92% - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 56,463 53,080 50,227 45,045 38,150 31,770 26,896 13.15%
NOSH 40,182 40,182 40,182 40,218 40,158 40,216 40,143 0.01%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 14.43% 13.66% 14.68% 15.01% 16.28% 12.49% 10.24% -
ROE 2.97% 3.03% 3.33% 4.08% 5.32% 4.10% 4.15% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 28.94 29.27 28.40 30.45 31.02 25.93 27.14 1.07%
EPS 4.18 4.00 4.17 4.57 5.05 3.24 2.78 7.03%
DPS 0.10 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.4052 1.321 1.25 1.12 0.95 0.79 0.67 13.13%
Adjusted Per Share Value based on latest NOSH - 40,218
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 18.08 18.29 17.75 19.04 19.37 16.22 16.94 1.09%
EPS 2.61 2.50 2.60 2.86 3.15 2.03 1.74 6.98%
DPS 0.06 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.8781 0.8255 0.7811 0.7005 0.5933 0.4941 0.4183 13.14%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.40 1.08 1.06 0.80 0.67 0.39 0.40 -
P/RPS 4.84 3.69 3.73 2.63 2.16 1.50 1.47 21.95%
P/EPS 33.52 27.02 25.43 17.51 13.27 12.04 14.39 15.12%
EY 2.98 3.70 3.93 5.71 7.54 8.31 6.95 -13.15%
DY 0.07 0.07 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.85 0.71 0.71 0.49 0.60 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 26/05/14 27/05/13 25/05/12 25/05/11 20/05/10 21/05/09 22/05/08 -
Price 1.49 1.16 1.49 0.80 0.69 0.35 0.44 -
P/RPS 5.15 3.96 5.25 2.63 2.22 1.35 1.62 21.24%
P/EPS 35.68 29.02 35.74 17.51 13.66 10.80 15.83 14.49%
EY 2.80 3.45 2.80 5.71 7.32 9.26 6.32 -12.68%
DY 0.07 0.07 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.88 1.19 0.71 0.73 0.44 0.66 8.21%

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