[MERCURY] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.25%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 12,522 12,245 12,677 12,804 12,254 12,457 12,465 0.30%
PBT 2,424 2,441 2,747 2,295 2,154 2,667 1,282 53.08%
Tax -607 -603 -940 -610 -541 -639 -455 21.24%
NP 1,817 1,838 1,807 1,685 1,613 2,028 827 69.24%
-
NP to SH 1,817 1,838 1,773 1,665 1,582 2,028 827 69.24%
-
Tax Rate 25.04% 24.70% 34.22% 26.58% 25.12% 23.96% 35.49% -
Total Cost 10,705 10,407 10,870 11,119 10,641 10,429 11,638 -5.43%
-
Net Worth 44,621 45,045 42,158 40,929 38,959 38,150 36,212 14.98%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 32 - - - - - - -
Div Payout % 1.77% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 44,621 45,045 42,158 40,929 38,959 38,150 36,212 14.98%
NOSH 40,199 40,218 39,400 39,737 39,353 40,158 40,236 -0.06%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 14.51% 15.01% 14.25% 13.16% 13.16% 16.28% 6.63% -
ROE 4.07% 4.08% 4.21% 4.07% 4.06% 5.32% 2.28% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 31.15 30.45 32.18 32.22 31.14 31.02 30.98 0.36%
EPS 4.52 4.57 4.50 4.19 4.02 5.05 2.06 69.09%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.12 1.07 1.03 0.99 0.95 0.90 15.05%
Adjusted Per Share Value based on latest NOSH - 39,737
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 19.62 19.18 19.86 20.06 19.20 19.51 19.53 0.30%
EPS 2.85 2.88 2.78 2.61 2.48 3.18 1.30 69.00%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.699 0.7057 0.6604 0.6412 0.6103 0.5977 0.5673 14.97%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.88 0.80 0.80 0.68 0.66 0.67 0.65 -
P/RPS 2.83 2.63 2.49 2.11 2.12 2.16 2.10 22.07%
P/EPS 19.47 17.51 17.78 16.23 16.42 13.27 31.62 -27.68%
EY 5.14 5.71 5.63 6.16 6.09 7.54 3.16 38.43%
DY 0.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.71 0.75 0.66 0.67 0.71 0.72 6.39%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 25/05/11 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 -
Price 0.81 0.80 0.75 0.75 0.67 0.69 0.69 -
P/RPS 2.60 2.63 2.33 2.33 2.15 2.22 2.23 10.80%
P/EPS 17.92 17.51 16.67 17.90 16.67 13.66 33.57 -34.27%
EY 5.58 5.71 6.00 5.59 6.00 7.32 2.98 52.09%
DY 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.70 0.73 0.68 0.73 0.77 -3.50%

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