[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 40.46%
YoY- 7.38%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 37,001 24,409 11,411 50,281 37,073 24,767 12,245 108.59%
PBT 6,621 4,699 2,236 9,962 7,244 4,865 2,441 94.13%
Tax -1,908 -1,239 -561 -2,394 -1,856 -1,210 -603 115.07%
NP 4,713 3,460 1,675 7,568 5,388 3,655 1,838 87.02%
-
NP to SH 4,713 3,460 1,675 7,568 5,388 3,655 1,838 87.02%
-
Tax Rate 28.82% 26.37% 25.09% 24.03% 25.62% 24.87% 24.70% -
Total Cost 32,288 20,949 9,736 42,713 31,685 21,112 10,407 112.28%
-
Net Worth 49,922 48,672 50,227 48,430 46,205 44,582 45,045 7.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - 32 - - 32 - -
Div Payout % - - 1.92% - - 0.88% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,922 48,672 50,227 48,430 46,205 44,582 45,045 7.07%
NOSH 40,182 40,182 40,182 40,191 40,178 40,164 40,218 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.74% 14.18% 14.68% 15.05% 14.53% 14.76% 15.01% -
ROE 9.44% 7.11% 3.33% 15.63% 11.66% 8.20% 4.08% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 92.08 60.75 28.40 125.10 92.27 61.66 30.45 108.69%
EPS 11.73 8.61 4.17 18.83 13.41 9.10 4.57 87.14%
DPS 0.00 0.00 0.08 0.00 0.00 0.08 0.00 -
NAPS 1.2424 1.2113 1.25 1.205 1.15 1.11 1.12 7.13%
Adjusted Per Share Value based on latest NOSH - 40,203
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 57.54 37.96 17.75 78.20 57.66 38.52 19.04 108.60%
EPS 7.33 5.38 2.60 11.77 8.38 5.68 2.86 86.95%
DPS 0.00 0.00 0.05 0.00 0.00 0.05 0.00 -
NAPS 0.7764 0.757 0.7811 0.7532 0.7186 0.6934 0.7005 7.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.25 1.53 1.06 0.83 0.805 0.88 0.80 -
P/RPS 1.36 2.52 3.73 0.66 0.87 1.43 2.63 -35.49%
P/EPS 10.66 17.77 25.43 4.41 6.00 9.67 17.51 -28.10%
EY 9.38 5.63 3.93 22.69 16.66 10.34 5.71 39.09%
DY 0.00 0.00 0.08 0.00 0.00 0.09 0.00 -
P/NAPS 1.01 1.26 0.85 0.69 0.70 0.79 0.71 26.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 25/05/12 24/02/12 23/11/11 25/08/11 25/05/11 -
Price 1.20 1.28 1.49 0.91 0.82 0.81 0.80 -
P/RPS 1.30 2.11 5.25 0.73 0.89 1.31 2.63 -37.40%
P/EPS 10.23 14.87 35.74 4.83 6.11 8.90 17.51 -30.04%
EY 9.77 6.73 2.80 20.69 16.35 11.23 5.71 42.91%
DY 0.00 0.00 0.05 0.00 0.00 0.10 0.00 -
P/NAPS 0.97 1.06 1.19 0.76 0.71 0.73 0.71 23.05%

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