[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -12.28%
YoY- 24.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 50,021 49,424 49,828 48,796 48,442 47,698 41,720 12.84%
PBT 9,338 9,420 10,668 8,281 9,304 9,318 6,976 21.43%
Tax -2,386 -2,360 -2,556 -2,585 -2,840 -2,972 -1,764 22.28%
NP 6,952 7,060 8,112 5,696 6,464 6,346 5,212 21.15%
-
NP to SH 7,033 7,222 8,112 5,711 6,510 6,502 5,212 22.08%
-
Tax Rate 25.55% 25.05% 23.96% 31.22% 30.52% 31.90% 25.29% -
Total Cost 43,069 42,364 41,716 43,100 41,978 41,352 36,508 11.63%
-
Net Worth 41,858 40,716 38,150 36,177 0 0 31,770 20.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 41,858 40,716 38,150 36,177 0 0 31,770 20.16%
NOSH 40,639 41,127 40,158 40,197 40,189 40,185 40,216 0.69%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 13.90% 14.28% 16.28% 11.67% 13.34% 13.30% 12.49% -
ROE 16.80% 17.74% 21.26% 15.79% 0.00% 0.00% 16.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 123.09 120.17 124.08 121.39 120.54 118.69 103.74 12.06%
EPS 17.31 17.56 20.20 14.18 16.09 15.80 12.96 21.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.95 0.90 0.00 0.00 0.79 19.32%
Adjusted Per Share Value based on latest NOSH - 40,236
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.36 77.43 78.06 76.44 75.89 74.72 65.36 12.84%
EPS 11.02 11.31 12.71 8.95 10.20 10.19 8.17 22.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6557 0.6379 0.5977 0.5668 0.00 0.00 0.4977 20.15%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.67 0.65 0.60 0.40 0.39 -
P/RPS 0.55 0.55 0.54 0.54 0.50 0.34 0.38 27.92%
P/EPS 3.93 3.76 3.32 4.58 3.70 2.47 3.01 19.43%
EY 25.45 26.61 30.15 21.86 27.00 40.45 33.23 -16.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.71 0.72 0.00 0.00 0.49 21.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 -
Price 0.75 0.67 0.69 0.69 0.65 0.53 0.35 -
P/RPS 0.61 0.56 0.56 0.57 0.54 0.45 0.34 47.59%
P/EPS 4.33 3.82 3.42 4.86 4.01 3.28 2.70 36.96%
EY 23.08 26.21 29.28 20.59 24.92 30.53 37.03 -27.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.73 0.77 0.00 0.00 0.44 40.10%

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