[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.75%
YoY- 36.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 49,828 48,796 48,442 47,698 41,720 47,713 48,232 2.19%
PBT 10,668 8,281 9,304 9,318 6,976 7,277 7,132 30.82%
Tax -2,556 -2,585 -2,840 -2,972 -1,764 -2,697 -2,094 14.22%
NP 8,112 5,696 6,464 6,346 5,212 4,580 5,037 37.43%
-
NP to SH 8,112 5,711 6,510 6,502 5,212 4,580 5,037 37.43%
-
Tax Rate 23.96% 31.22% 30.52% 31.90% 25.29% 37.06% 29.36% -
Total Cost 41,716 43,100 41,978 41,352 36,508 43,133 43,194 -2.29%
-
Net Worth 38,150 36,177 0 0 31,770 30,128 29,339 19.15%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,150 36,177 0 0 31,770 30,128 29,339 19.15%
NOSH 40,158 40,197 40,189 40,185 40,216 40,171 40,191 -0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 16.28% 11.67% 13.34% 13.30% 12.49% 9.60% 10.44% -
ROE 21.26% 15.79% 0.00% 0.00% 16.41% 15.20% 17.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.08 121.39 120.54 118.69 103.74 118.77 120.01 2.25%
EPS 20.20 14.18 16.09 15.80 12.96 11.40 12.53 37.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.90 0.00 0.00 0.79 0.75 0.73 19.21%
Adjusted Per Share Value based on latest NOSH - 40,164
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 78.06 76.44 75.89 74.72 65.36 74.75 75.56 2.19%
EPS 12.71 8.95 10.20 10.19 8.17 7.17 7.89 37.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5977 0.5668 0.00 0.00 0.4977 0.472 0.4596 19.16%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.67 0.65 0.60 0.40 0.39 0.37 0.40 -
P/RPS 0.54 0.54 0.50 0.34 0.38 0.31 0.33 38.90%
P/EPS 3.32 4.58 3.70 2.47 3.01 3.25 3.19 2.70%
EY 30.15 21.86 27.00 40.45 33.23 30.81 31.33 -2.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.00 0.00 0.49 0.49 0.55 18.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 -
Price 0.69 0.69 0.65 0.53 0.35 0.37 0.40 -
P/RPS 0.56 0.57 0.54 0.45 0.34 0.31 0.33 42.31%
P/EPS 3.42 4.86 4.01 3.28 2.70 3.25 3.19 4.75%
EY 29.28 20.59 24.92 30.53 37.03 30.81 31.33 -4.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.00 0.00 0.44 0.49 0.55 20.79%

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