[MERCURY] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 17.09%
YoY- 147.86%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 48,099 47,248 47,713 47,533 43,829 40,003 37,075 18.97%
PBT 8,724 7,577 7,276 6,205 5,107 3,669 2,404 136.33%
Tax -3,357 -2,811 -2,697 -1,223 -852 -518 -201 554.50%
NP 5,367 4,766 4,579 4,982 4,255 3,151 2,203 81.15%
-
NP to SH 5,445 4,766 4,579 4,982 4,255 3,151 2,203 82.90%
-
Tax Rate 38.48% 37.10% 37.07% 19.71% 16.68% 14.12% 8.36% -
Total Cost 42,732 42,482 43,134 42,551 39,574 36,852 34,872 14.52%
-
Net Worth 0 31,770 30,225 29,284 28,110 26,896 23,821 -
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 0 31,770 30,225 29,284 28,110 26,896 23,821 -
NOSH 40,164 40,216 40,301 40,115 40,158 40,143 37,220 5.21%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 11.16% 10.09% 9.60% 10.48% 9.71% 7.88% 5.94% -
ROE 0.00% 15.00% 15.15% 17.01% 15.14% 11.72% 9.25% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 119.75 117.49 118.39 118.49 109.14 99.65 99.61 13.07%
EPS 13.56 11.85 11.36 12.42 10.60 7.85 5.92 73.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.79 0.75 0.73 0.70 0.67 0.64 -
Adjusted Per Share Value based on latest NOSH - 40,115
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.35 74.02 74.75 74.46 68.66 62.67 58.08 18.97%
EPS 8.53 7.47 7.17 7.80 6.67 4.94 3.45 82.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4977 0.4735 0.4588 0.4404 0.4214 0.3732 -
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.40 0.39 0.37 0.40 0.47 0.40 0.51 -
P/RPS 0.33 0.33 0.31 0.34 0.43 0.40 0.51 -25.20%
P/EPS 2.95 3.29 3.26 3.22 4.44 5.10 8.62 -51.10%
EY 33.89 30.39 30.71 31.05 22.54 19.62 11.61 104.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.49 0.49 0.55 0.67 0.60 0.80 -
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 21/05/09 25/02/09 25/11/08 22/08/08 22/05/08 21/02/08 -
Price 0.53 0.35 0.37 0.40 0.38 0.44 0.50 -
P/RPS 0.44 0.30 0.31 0.34 0.35 0.44 0.50 -8.17%
P/EPS 3.91 2.95 3.26 3.22 3.59 5.61 8.45 -40.20%
EY 25.58 33.86 30.71 31.05 27.88 17.84 11.84 67.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.44 0.49 0.55 0.54 0.66 0.78 -

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