[MERCURY] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 6.26%
YoY- -5.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 64,378 56,358 46,246 48,403 50,209 49,753 49,980 4.30%
PBT 7,280 9,468 7,422 8,735 9,339 9,919 8,347 -2.25%
Tax 826 -2,913 -2,093 -2,201 -2,446 -2,551 -2,245 -
NP 8,106 6,555 5,329 6,534 6,893 7,368 6,102 4.84%
-
NP to SH 5,982 5,980 5,329 6,534 6,893 7,368 6,102 -0.33%
-
Tax Rate -11.35% 30.77% 28.20% 25.20% 26.19% 25.72% 26.90% -
Total Cost 56,272 49,803 40,917 41,869 43,316 42,385 43,878 4.22%
-
Net Worth 61,386 57,785 54,555 53,245 49,922 46,159 40,929 6.98%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 24 - 40 32 32 - - -
Div Payout % 0.40% - 0.75% 0.49% 0.47% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 61,386 57,785 54,555 53,245 49,922 46,159 40,929 6.98%
NOSH 40,182 40,182 40,182 40,182 40,182 40,138 39,737 0.18%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.59% 11.63% 11.52% 13.50% 13.73% 14.81% 12.21% -
ROE 9.74% 10.35% 9.77% 12.27% 13.81% 15.96% 14.91% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.22 140.34 115.09 120.46 124.95 123.95 125.78 4.11%
EPS 14.89 14.89 13.26 16.26 17.15 18.36 15.36 -0.51%
DPS 0.06 0.00 0.10 0.08 0.08 0.00 0.00 -
NAPS 1.5277 1.4389 1.3577 1.3251 1.2424 1.15 1.03 6.78%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 100.12 87.65 71.92 75.28 78.09 77.38 77.73 4.30%
EPS 9.30 9.30 8.29 10.16 10.72 11.46 9.49 -0.33%
DPS 0.04 0.00 0.06 0.05 0.05 0.00 0.00 -
NAPS 0.9547 0.8987 0.8484 0.8281 0.7764 0.7179 0.6365 6.98%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.22 1.10 1.50 1.30 1.25 0.805 0.68 -
P/RPS 0.76 0.78 1.30 1.08 1.00 0.65 0.54 5.85%
P/EPS 8.19 7.39 11.31 7.99 7.29 4.39 4.43 10.77%
EY 12.20 13.54 8.84 12.51 13.72 22.80 22.58 -9.74%
DY 0.05 0.00 0.07 0.06 0.06 0.00 0.00 -
P/NAPS 0.80 0.76 1.10 0.98 1.01 0.70 0.66 3.25%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 15/11/16 19/11/15 20/11/14 28/11/13 22/11/12 23/11/11 23/11/10 -
Price 1.24 1.35 1.39 1.22 1.20 0.82 0.75 -
P/RPS 0.77 0.96 1.21 1.01 0.96 0.66 0.60 4.24%
P/EPS 8.33 9.07 10.48 7.50 7.00 4.47 4.88 9.31%
EY 12.01 11.03 9.54 13.33 14.30 22.39 20.47 -8.49%
DY 0.05 0.00 0.07 0.07 0.07 0.00 0.00 -
P/NAPS 0.81 0.94 1.02 0.92 0.97 0.71 0.73 1.74%

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