[MERCURY] QoQ TTM 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- 0.95%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 49,923 49,447 50,281 49,753 50,251 49,983 50,195 -0.36%
PBT 9,797 9,758 9,963 9,919 9,814 9,513 9,739 0.39%
Tax -2,424 -2,352 -2,394 -2,551 -2,515 -2,449 -2,485 -1.64%
NP 7,373 7,406 7,569 7,368 7,299 7,064 7,254 1.09%
-
NP to SH 7,373 7,406 7,569 7,368 7,299 7,064 7,254 1.09%
-
Tax Rate 24.74% 24.10% 24.03% 25.72% 25.63% 25.74% 25.52% -
Total Cost 42,550 42,041 42,712 42,385 42,952 42,919 42,941 -0.60%
-
Net Worth 48,672 50,227 48,444 46,159 44,621 45,045 39,400 15.14%
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 % 0.44% 0.43% - - - - - -
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 39,400 15.14%
NOSH 40,182 40,182 40,182 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 14.77% 14.98% 15.05% 14.81% 14.53% 14.13% 14.45% -
ROE 15.15% 14.74% 15.62% 15.96% 16.36% 15.68% 18.41% -
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 124.24 123.06 125.07 123.95 125.01 124.28 127.40 -1.66%
EPS 18.35 18.43 18.83 18.36 18.16 17.56 18.41 -0.21%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2113 1.25 1.205 1.15 1.11 1.12 1.00 13.64%
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 77.64 76.90 78.20 77.38 78.15 77.73 78.06 -0.35%
EPS 11.47 11.52 11.77 11.46 11.35 10.99 11.28 1.12%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.7811 0.7534 0.7179 0.6939 0.7005 0.6127 15.15%
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 1.23 0.86 0.66 0.65 0.70 0.64 0.63 56.27%
P/EPS 8.34 5.75 4.41 4.39 4.85 4.55 4.35 54.39%
EY 11.99 17.39 22.68 22.80 20.63 21.95 23.01 -35.27%
DY 0.05 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.85 0.69 0.70 0.79 0.71 0.80 35.40%
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 1.03 1.21 0.73 0.66 0.65 0.64 0.59 45.03%
P/EPS 6.98 8.08 4.83 4.47 4.46 4.55 4.07 43.32%
EY 14.34 12.37 20.69 22.39 22.42 21.95 24.55 -30.14%
DY 0.06 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.19 0.76 0.71 0.73 0.71 0.75 25.96%

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