[MERCURY] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.33%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 46,676 48,997 49,923 50,251 49,658 48,099 43,829 1.05%
PBT 7,711 8,553 9,797 9,814 8,402 8,724 5,107 7.10%
Tax -2,086 -2,404 -2,424 -2,515 -2,279 -3,357 -852 16.08%
NP 5,625 6,149 7,373 7,299 6,123 5,367 4,255 4.75%
-
NP to SH 5,625 6,149 7,373 7,299 6,069 5,445 4,255 4.75%
-
Tax Rate 27.05% 28.11% 24.74% 25.63% 27.12% 38.48% 16.68% -
Total Cost 41,051 42,848 42,550 42,952 43,535 42,732 39,574 0.61%
-
Net Worth 40,182 50,155 48,672 44,621 38,959 0 28,110 6.13%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 40 32 32 - - - - -
Div Payout % 0.71% 0.52% 0.44% - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 40,182 50,155 48,672 44,621 38,959 0 28,110 6.13%
NOSH 40,182 40,182 40,182 40,199 39,353 40,164 40,158 0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.05% 12.55% 14.77% 14.53% 12.33% 11.16% 9.71% -
ROE 14.00% 12.26% 15.15% 16.36% 15.58% 0.00% 15.14% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 116.16 121.94 124.24 125.01 126.19 119.75 109.14 1.04%
EPS 14.00 15.30 18.35 18.16 15.42 13.56 10.60 4.74%
DPS 0.10 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.2482 1.2113 1.11 0.99 0.00 0.70 6.12%
Adjusted Per Share Value based on latest NOSH - 40,199
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 73.12 76.76 78.21 78.72 77.79 75.35 68.66 1.05%
EPS 8.81 9.63 11.55 11.43 9.51 8.53 6.67 4.74%
DPS 0.06 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.6295 0.7857 0.7625 0.699 0.6103 0.00 0.4404 6.13%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.56 1.15 1.53 0.88 0.66 0.40 0.47 -
P/RPS 1.34 0.94 1.23 0.70 0.52 0.33 0.43 20.84%
P/EPS 11.14 7.51 8.34 4.85 4.28 2.95 4.44 16.56%
EY 8.97 13.31 11.99 20.63 23.37 33.89 22.54 -14.22%
DY 0.06 0.07 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 0.92 1.26 0.79 0.67 0.00 0.67 15.11%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 30/08/13 29/08/12 25/08/11 23/08/10 21/08/09 22/08/08 -
Price 1.54 1.20 1.28 0.81 0.67 0.53 0.38 -
P/RPS 1.33 0.98 1.03 0.65 0.53 0.44 0.35 24.90%
P/EPS 11.00 7.84 6.98 4.46 4.34 3.91 3.59 20.50%
EY 9.09 12.75 14.34 22.42 23.02 25.58 27.88 -17.03%
DY 0.06 0.07 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.96 1.06 0.73 0.68 0.00 0.54 19.07%

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