[MERCURY] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 14.25%
YoY- 27.97%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 50,823 48,796 47,870 48,099 47,248 47,713 47,533 4.56%
PBT 9,194 8,271 8,917 8,724 7,577 7,276 6,205 30.00%
Tax -2,783 -2,585 -3,256 -3,357 -2,811 -2,697 -1,223 73.09%
NP 6,411 5,686 5,661 5,367 4,766 4,579 4,982 18.32%
-
NP to SH 6,435 5,710 5,685 5,445 4,766 4,579 4,982 18.62%
-
Tax Rate 30.27% 31.25% 36.51% 38.48% 37.10% 37.07% 19.71% -
Total Cost 44,412 43,110 42,209 42,732 42,482 43,134 42,551 2.89%
-
Net Worth 38,150 36,212 0 0 31,770 30,225 29,284 19.30%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 38,150 36,212 0 0 31,770 30,225 29,284 19.30%
NOSH 40,158 40,236 40,197 40,164 40,216 40,301 40,115 0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 12.61% 11.65% 11.83% 11.16% 10.09% 9.60% 10.48% -
ROE 16.87% 15.77% 0.00% 0.00% 15.00% 15.15% 17.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 126.56 121.27 119.09 119.75 117.49 118.39 118.49 4.49%
EPS 16.02 14.19 14.14 13.56 11.85 11.36 12.42 18.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.90 0.00 0.00 0.79 0.75 0.73 19.21%
Adjusted Per Share Value based on latest NOSH - 40,164
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.04 75.89 74.45 74.80 73.48 74.20 73.92 4.57%
EPS 10.01 8.88 8.84 8.47 7.41 7.12 7.75 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5933 0.5632 0.00 0.00 0.4941 0.4701 0.4554 19.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.67 0.65 0.60 0.40 0.39 0.37 0.40 -
P/RPS 0.53 0.54 0.50 0.33 0.33 0.31 0.34 34.47%
P/EPS 4.18 4.58 4.24 2.95 3.29 3.26 3.22 19.01%
EY 23.92 21.83 23.57 33.89 30.39 30.71 31.05 -15.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.00 0.00 0.49 0.49 0.55 18.57%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 25/02/09 25/11/08 -
Price 0.69 0.69 0.65 0.53 0.35 0.37 0.40 -
P/RPS 0.55 0.57 0.55 0.44 0.30 0.31 0.34 37.84%
P/EPS 4.31 4.86 4.60 3.91 2.95 3.26 3.22 21.47%
EY 23.22 20.57 21.76 25.58 33.86 30.71 31.05 -17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.00 0.00 0.44 0.49 0.55 20.79%

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