[MERCURY] YoY TTM 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- -1.1%
YoY- -16.35%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 58,181 46,509 47,577 49,541 49,447 49,983 50,823 2.27%
PBT 8,235 7,365 8,748 8,698 9,758 9,513 9,194 -1.81%
Tax -1,772 -2,077 -2,152 -2,503 -2,352 -2,449 -2,783 -7.24%
NP 6,463 5,288 6,596 6,195 7,406 7,064 6,411 0.13%
-
NP to SH 4,969 5,288 6,596 6,195 7,406 7,064 6,435 -4.21%
-
Tax Rate 21.52% 28.20% 24.60% 28.78% 24.10% 25.74% 30.27% -
Total Cost 51,718 41,221 40,981 43,346 42,041 42,919 44,412 2.56%
-
Net Worth 59,983 57,382 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 % - 0.76% - 0.52% 0.43% - - -
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 57,382 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 11.11% 11.37% 13.86% 12.50% 14.98% 14.13% 12.61% -
ROE 8.28% 9.22% 11.68% 11.67% 14.74% 15.68% 16.87% -
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 144.79 115.83 118.40 123.29 123.06 124.28 126.56 2.26%
EPS 12.37 13.17 16.42 15.42 18.43 17.56 16.02 -4.21%
DPS 0.00 0.10 0.00 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 90.48 72.33 73.99 77.05 76.90 77.73 79.04 2.27%
EPS 7.73 8.22 10.26 9.63 11.52 10.99 10.01 -4.21%
DPS 0.00 0.06 0.00 0.05 0.05 0.00 0.00 -
NAPS 0.9329 0.8924 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 0.84 1.26 1.18 0.88 0.86 0.64 0.53 7.97%
P/EPS 9.78 11.09 8.53 7.01 5.75 4.55 4.18 15.20%
EY 10.22 9.02 11.73 14.28 17.39 21.95 23.92 -13.20%
DY 0.00 0.07 0.00 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 0.85 1.23 1.26 0.94 1.21 0.64 0.55 7.51%
P/EPS 9.95 10.78 9.08 7.52 8.08 4.55 4.31 14.94%
EY 10.05 9.27 11.02 13.29 12.37 21.95 23.22 -13.01%
DY 0.00 0.07 0.00 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