[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 0.21%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 49,430 49,534 48,980 50,193 50,021 49,424 49,828 -0.53%
PBT 9,658 9,730 9,764 9,751 9,338 9,420 10,668 -6.41%
Tax -2,474 -2,420 -2,412 -2,729 -2,386 -2,360 -2,556 -2.14%
NP 7,184 7,310 7,352 7,022 6,952 7,060 8,112 -7.77%
-
NP to SH 7,184 7,310 7,352 7,048 7,033 7,222 8,112 -7.77%
-
Tax Rate 25.62% 24.87% 24.70% 27.99% 25.55% 25.05% 23.96% -
Total Cost 42,246 42,224 41,628 43,171 43,069 42,364 41,716 0.84%
-
Net Worth 46,205 44,582 45,045 43,167 41,858 40,716 38,150 13.60%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 64 - - - - - -
Div Payout % - 0.88% - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 46,205 44,582 45,045 43,167 41,858 40,716 38,150 13.60%
NOSH 40,178 40,164 40,218 40,343 40,639 41,127 40,158 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 14.53% 14.76% 15.01% 13.99% 13.90% 14.28% 16.28% -
ROE 15.55% 16.40% 16.32% 16.33% 16.80% 17.74% 21.26% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 123.03 123.33 121.78 124.41 123.09 120.17 124.08 -0.56%
EPS 17.88 18.20 18.28 17.47 17.31 17.56 20.20 -7.80%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.11 1.12 1.07 1.03 0.99 0.95 13.57%
Adjusted Per Share Value based on latest NOSH - 39,400
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 76.87 77.04 76.17 78.06 77.79 76.86 77.49 -0.53%
EPS 11.17 11.37 11.43 10.96 10.94 11.23 12.62 -7.80%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7186 0.6934 0.7005 0.6713 0.651 0.6332 0.5933 13.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.805 0.88 0.80 0.80 0.68 0.66 0.67 -
P/RPS 0.65 0.71 0.66 0.64 0.55 0.55 0.54 13.14%
P/EPS 4.50 4.84 4.38 4.58 3.93 3.76 3.32 22.45%
EY 22.21 20.68 22.85 21.84 25.45 26.61 30.15 -18.41%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.71 0.75 0.66 0.67 0.71 -0.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 25/08/11 25/05/11 24/02/11 23/11/10 23/08/10 20/05/10 -
Price 0.82 0.81 0.80 0.75 0.75 0.67 0.69 -
P/RPS 0.67 0.66 0.66 0.60 0.61 0.56 0.56 12.68%
P/EPS 4.59 4.45 4.38 4.29 4.33 3.82 3.42 21.65%
EY 21.80 22.47 22.85 23.29 23.08 26.21 29.28 -17.83%
DY 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.71 0.70 0.73 0.68 0.73 -1.83%

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