[MERCURY] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 3.55%
YoY- -4.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 14,335 11,820 11,627 11,761 11,411 12,245 12,457 2.36%
PBT 1,115 2,454 2,233 2,137 2,236 2,441 2,667 -13.51%
Tax 523 -619 -555 -531 -561 -603 -639 -
NP 1,638 1,835 1,678 1,606 1,675 1,838 2,028 -3.49%
-
NP to SH 1,233 1,835 1,678 1,606 1,675 1,838 2,028 -7.95%
-
Tax Rate -46.91% 25.22% 24.85% 24.85% 25.09% 24.70% 23.96% -
Total Cost 12,697 9,985 9,949 10,155 9,736 10,407 10,429 3.33%
-
Net Worth 59,983 57,424 56,463 53,080 50,227 45,045 38,150 7.82%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - 40 32 32 - - -
Div Payout % - - 2.39% 2.00% 1.92% - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 59,983 57,424 56,463 53,080 50,227 45,045 38,150 7.82%
NOSH 40,182 40,182 40,182 40,182 40,182 40,218 40,158 0.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.43% 15.52% 14.43% 13.66% 14.68% 15.01% 16.28% -
ROE 2.06% 3.20% 2.97% 3.03% 3.33% 4.08% 5.32% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 35.68 29.42 28.94 29.27 28.40 30.45 31.02 2.35%
EPS 3.06 4.57 4.18 4.00 4.17 4.57 5.05 -8.00%
DPS 0.00 0.00 0.10 0.08 0.08 0.00 0.00 -
NAPS 1.4928 1.4291 1.4052 1.321 1.25 1.12 0.95 7.81%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 22.29 18.38 18.08 18.29 17.75 19.04 19.37 2.36%
EPS 1.92 2.85 2.61 2.50 2.60 2.86 3.15 -7.91%
DPS 0.00 0.00 0.06 0.05 0.05 0.00 0.00 -
NAPS 0.9329 0.8931 0.8781 0.8255 0.7811 0.7005 0.5933 7.82%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.21 1.46 1.40 1.08 1.06 0.80 0.67 -
P/RPS 3.39 4.96 4.84 3.69 3.73 2.63 2.16 7.79%
P/EPS 39.43 31.97 33.52 27.02 25.43 17.51 13.27 19.88%
EY 2.54 3.13 2.98 3.70 3.93 5.71 7.54 -16.57%
DY 0.00 0.00 0.07 0.07 0.08 0.00 0.00 -
P/NAPS 0.81 1.02 1.00 0.82 0.85 0.71 0.71 2.21%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 25/05/16 27/05/15 26/05/14 27/05/13 25/05/12 25/05/11 20/05/10 -
Price 1.23 1.42 1.49 1.16 1.49 0.80 0.69 -
P/RPS 3.45 4.83 5.15 3.96 5.25 2.63 2.22 7.61%
P/EPS 40.08 31.09 35.68 29.02 35.74 17.51 13.66 19.63%
EY 2.49 3.22 2.80 3.45 2.80 5.71 7.32 -16.43%
DY 0.00 0.00 0.07 0.07 0.05 0.00 0.00 -
P/NAPS 0.82 0.99 1.06 0.88 1.19 0.71 0.73 1.95%

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