[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 42.04%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,193 50,021 49,424 49,828 48,796 48,442 47,698 3.44%
PBT 9,751 9,338 9,420 10,668 8,281 9,304 9,318 3.06%
Tax -2,729 -2,386 -2,360 -2,556 -2,585 -2,840 -2,972 -5.51%
NP 7,022 6,952 7,060 8,112 5,696 6,464 6,346 6.96%
-
NP to SH 7,048 7,033 7,222 8,112 5,711 6,510 6,502 5.50%
-
Tax Rate 27.99% 25.55% 25.05% 23.96% 31.22% 30.52% 31.90% -
Total Cost 43,171 43,069 42,364 41,716 43,100 41,978 41,352 2.90%
-
Net Worth 43,167 41,858 40,716 38,150 36,177 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 43,167 41,858 40,716 38,150 36,177 0 0 -
NOSH 40,343 40,639 41,127 40,158 40,197 40,189 40,185 0.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.99% 13.90% 14.28% 16.28% 11.67% 13.34% 13.30% -
ROE 16.33% 16.80% 17.74% 21.26% 15.79% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 124.41 123.09 120.17 124.08 121.39 120.54 118.69 3.17%
EPS 17.47 17.31 17.56 20.20 14.18 16.09 15.80 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.03 0.99 0.95 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,158
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.63 78.36 77.43 78.06 76.44 75.89 74.72 3.44%
EPS 11.04 11.02 11.31 12.71 8.95 10.20 10.19 5.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6763 0.6557 0.6379 0.5977 0.5668 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.68 0.66 0.67 0.65 0.60 0.40 -
P/RPS 0.64 0.55 0.55 0.54 0.54 0.50 0.34 52.27%
P/EPS 4.58 3.93 3.76 3.32 4.58 3.70 2.47 50.76%
EY 21.84 25.45 26.61 30.15 21.86 27.00 40.45 -33.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.66 0.67 0.71 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 -
Price 0.75 0.75 0.67 0.69 0.69 0.65 0.53 -
P/RPS 0.60 0.61 0.56 0.56 0.57 0.54 0.45 21.07%
P/EPS 4.29 4.33 3.82 3.42 4.86 4.01 3.28 19.53%
EY 23.29 23.08 26.21 29.28 20.59 24.92 30.53 -16.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.68 0.73 0.77 0.00 0.00 -

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