[MERCURY] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.33%
YoY- 20.27%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 49,447 50,281 49,753 50,251 49,983 50,195 49,980 -0.71%
PBT 9,758 9,963 9,919 9,814 9,513 9,739 8,347 10.96%
Tax -2,352 -2,394 -2,551 -2,515 -2,449 -2,485 -2,245 3.14%
NP 7,406 7,569 7,368 7,299 7,064 7,254 6,102 13.76%
-
NP to SH 7,406 7,569 7,368 7,299 7,064 7,254 6,102 13.76%
-
Tax Rate 24.10% 24.03% 25.72% 25.63% 25.74% 25.52% 26.90% -
Total Cost 42,041 42,712 42,385 42,952 42,919 42,941 43,878 -2.80%
-
Net Worth 50,227 48,444 46,159 44,621 45,045 39,400 40,929 14.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 32 - - - - - - -
Div Payout % 0.43% - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 50,227 48,444 46,159 44,621 45,045 39,400 40,929 14.60%
NOSH 40,182 40,182 40,138 40,199 40,218 39,400 39,737 0.74%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 14.98% 15.05% 14.81% 14.53% 14.13% 14.45% 12.21% -
ROE 14.74% 15.62% 15.96% 16.36% 15.68% 18.41% 14.91% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 123.06 125.07 123.95 125.01 124.28 127.40 125.78 -1.44%
EPS 18.43 18.83 18.36 18.16 17.56 18.41 15.36 12.90%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.205 1.15 1.11 1.12 1.00 1.03 13.76%
Adjusted Per Share Value based on latest NOSH - 40,199
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 77.46 78.77 77.94 78.72 78.30 78.63 78.30 -0.71%
EPS 11.60 11.86 11.54 11.43 11.07 11.36 9.56 13.74%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7869 0.7589 0.7231 0.699 0.7057 0.6172 0.6412 14.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.06 0.83 0.805 0.88 0.80 0.80 0.68 -
P/RPS 0.86 0.66 0.65 0.70 0.64 0.63 0.54 36.33%
P/EPS 5.75 4.41 4.39 4.85 4.55 4.35 4.43 18.97%
EY 17.39 22.68 22.80 20.63 21.95 23.01 22.58 -15.96%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.69 0.70 0.79 0.71 0.80 0.66 18.35%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 24/02/12 23/11/11 25/08/11 25/05/11 24/02/11 23/11/10 -
Price 1.49 0.91 0.82 0.81 0.80 0.75 0.75 -
P/RPS 1.21 0.73 0.66 0.65 0.64 0.59 0.60 59.55%
P/EPS 8.08 4.83 4.47 4.46 4.55 4.07 4.88 39.91%
EY 12.37 20.69 22.39 22.42 21.95 24.55 20.47 -28.50%
DY 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.76 0.71 0.73 0.71 0.75 0.73 38.46%

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