[MERCURY] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -4.57%
YoY- 4.14%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 12,998 11,411 13,208 12,306 12,522 12,245 12,677 1.68%
PBT 2,463 2,236 2,718 2,380 2,424 2,441 2,747 -7.02%
Tax -679 -561 -538 -646 -607 -603 -940 -19.51%
NP 1,784 1,675 2,180 1,734 1,817 1,838 1,807 -0.85%
-
NP to SH 1,784 1,675 2,180 1,734 1,817 1,838 1,773 0.41%
-
Tax Rate 27.57% 25.09% 19.79% 27.14% 25.04% 24.70% 34.22% -
Total Cost 11,214 9,736 11,028 10,572 10,705 10,407 10,870 2.10%
-
Net Worth 48,672 50,227 48,444 46,159 44,621 45,045 42,158 10.06%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 32 - - 32 - - -
Div Payout % - 1.92% - - 1.77% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 48,672 50,227 48,444 46,159 44,621 45,045 42,158 10.06%
NOSH 40,182 40,182 40,203 40,138 40,199 40,218 39,400 1.32%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 13.73% 14.68% 16.51% 14.09% 14.51% 15.01% 14.25% -
ROE 3.67% 3.33% 4.50% 3.76% 4.07% 4.08% 4.21% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 32.35 28.40 32.85 30.66 31.15 30.45 32.18 0.35%
EPS 4.44 4.17 5.43 4.32 4.52 4.57 4.50 -0.89%
DPS 0.00 0.08 0.00 0.00 0.08 0.00 0.00 -
NAPS 1.2113 1.25 1.205 1.15 1.11 1.12 1.07 8.62%
Adjusted Per Share Value based on latest NOSH - 40,138
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 20.21 17.75 20.54 19.14 19.47 19.04 19.72 1.65%
EPS 2.77 2.60 3.39 2.70 2.83 2.86 2.76 0.24%
DPS 0.00 0.05 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.757 0.7811 0.7534 0.7179 0.6939 0.7005 0.6556 10.07%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.53 1.06 0.83 0.805 0.88 0.80 0.80 -
P/RPS 4.73 3.73 2.53 2.63 2.83 2.63 2.49 53.44%
P/EPS 34.46 25.43 15.31 18.63 19.47 17.51 17.78 55.51%
EY 2.90 3.93 6.53 5.37 5.14 5.71 5.63 -35.76%
DY 0.00 0.08 0.00 0.00 0.09 0.00 0.00 -
P/NAPS 1.26 0.85 0.69 0.70 0.79 0.71 0.75 41.36%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 25/05/12 24/02/12 23/11/11 25/08/11 25/05/11 24/02/11 -
Price 1.28 1.49 0.91 0.82 0.81 0.80 0.75 -
P/RPS 3.96 5.25 2.77 2.67 2.60 2.63 2.33 42.46%
P/EPS 28.83 35.74 16.78 18.98 17.92 17.51 16.67 44.12%
EY 3.47 2.80 5.96 5.27 5.58 5.71 6.00 -30.60%
DY 0.00 0.05 0.00 0.00 0.10 0.00 0.00 -
P/NAPS 1.06 1.19 0.76 0.71 0.73 0.71 0.70 31.90%

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