[MERCURY] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 0.95%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 46,246 48,403 50,209 49,753 49,980 47,870 47,533 -0.45%
PBT 7,422 8,735 9,339 9,919 8,347 8,917 6,205 3.02%
Tax -2,093 -2,201 -2,446 -2,551 -2,245 -3,256 -1,223 9.36%
NP 5,329 6,534 6,893 7,368 6,102 5,661 4,982 1.12%
-
NP to SH 5,329 6,534 6,893 7,368 6,102 5,685 4,982 1.12%
-
Tax Rate 28.20% 25.20% 26.19% 25.72% 26.90% 36.51% 19.71% -
Total Cost 40,917 41,869 43,316 42,385 43,878 42,209 42,551 -0.65%
-
Net Worth 54,555 53,245 49,922 46,159 40,929 0 29,284 10.92%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 40 32 32 - - - - -
Div Payout % 0.75% 0.49% 0.47% - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 54,555 53,245 49,922 46,159 40,929 0 29,284 10.92%
NOSH 40,182 40,182 40,182 40,138 39,737 40,197 40,115 0.02%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 11.52% 13.50% 13.73% 14.81% 12.21% 11.83% 10.48% -
ROE 9.77% 12.27% 13.81% 15.96% 14.91% 0.00% 17.01% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 115.09 120.46 124.95 123.95 125.78 119.09 118.49 -0.48%
EPS 13.26 16.26 17.15 18.36 15.36 14.14 12.42 1.09%
DPS 0.10 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.3577 1.3251 1.2424 1.15 1.03 0.00 0.73 10.89%
Adjusted Per Share Value based on latest NOSH - 40,138
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 72.45 75.83 78.66 77.94 78.30 74.99 74.46 -0.45%
EPS 8.35 10.24 10.80 11.54 9.56 8.91 7.80 1.14%
DPS 0.06 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.8546 0.8341 0.7821 0.7231 0.6412 0.00 0.4588 10.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.50 1.30 1.25 0.805 0.68 0.60 0.40 -
P/RPS 1.30 1.08 1.00 0.65 0.54 0.50 0.34 25.03%
P/EPS 11.31 7.99 7.29 4.39 4.43 4.24 3.22 23.28%
EY 8.84 12.51 13.72 22.80 22.58 23.57 31.05 -18.88%
DY 0.07 0.06 0.06 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.98 1.01 0.70 0.66 0.00 0.55 12.24%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 28/11/13 22/11/12 23/11/11 23/11/10 23/11/09 25/11/08 -
Price 1.39 1.22 1.20 0.82 0.75 0.65 0.40 -
P/RPS 1.21 1.01 0.96 0.66 0.60 0.55 0.34 23.54%
P/EPS 10.48 7.50 7.00 4.47 4.88 4.60 3.22 21.72%
EY 9.54 13.33 14.30 22.39 20.47 21.76 31.05 -17.84%
DY 0.07 0.07 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.92 0.97 0.71 0.73 0.00 0.55 10.83%

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