[MERCURY] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 0.44%
YoY- 24.7%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 49,980 49,658 50,823 48,796 47,870 48,099 47,248 3.81%
PBT 8,347 8,402 9,194 8,271 8,917 8,724 7,577 6.65%
Tax -2,245 -2,279 -2,783 -2,585 -3,256 -3,357 -2,811 -13.90%
NP 6,102 6,123 6,411 5,686 5,661 5,367 4,766 17.89%
-
NP to SH 6,102 6,069 6,435 5,710 5,685 5,445 4,766 17.89%
-
Tax Rate 26.90% 27.12% 30.27% 31.25% 36.51% 38.48% 37.10% -
Total Cost 43,878 43,535 44,412 43,110 42,209 42,732 42,482 2.17%
-
Net Worth 40,929 38,959 38,150 36,212 0 0 31,770 18.37%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 40,929 38,959 38,150 36,212 0 0 31,770 18.37%
NOSH 39,737 39,353 40,158 40,236 40,197 40,164 40,216 -0.79%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 12.21% 12.33% 12.61% 11.65% 11.83% 11.16% 10.09% -
ROE 14.91% 15.58% 16.87% 15.77% 0.00% 0.00% 15.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.78 126.19 126.56 121.27 119.09 119.75 117.49 4.64%
EPS 15.36 15.42 16.02 14.19 14.14 13.56 11.85 18.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.99 0.95 0.90 0.00 0.00 0.79 19.32%
Adjusted Per Share Value based on latest NOSH - 40,236
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 78.30 77.79 79.62 76.44 74.99 75.35 74.02 3.81%
EPS 9.56 9.51 10.08 8.95 8.91 8.53 7.47 17.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6412 0.6103 0.5977 0.5673 0.00 0.00 0.4977 18.38%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.68 0.66 0.67 0.65 0.60 0.40 0.39 -
P/RPS 0.54 0.52 0.53 0.54 0.50 0.33 0.33 38.82%
P/EPS 4.43 4.28 4.18 4.58 4.24 2.95 3.29 21.91%
EY 22.58 23.37 23.92 21.83 23.57 33.89 30.39 -17.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.67 0.71 0.72 0.00 0.00 0.49 21.94%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 21/05/09 -
Price 0.75 0.67 0.69 0.69 0.65 0.53 0.35 -
P/RPS 0.60 0.53 0.55 0.57 0.55 0.44 0.30 58.67%
P/EPS 4.88 4.34 4.31 4.86 4.60 3.91 2.95 39.82%
EY 20.47 23.02 23.22 20.57 21.76 25.58 33.86 -28.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.73 0.77 0.00 0.00 0.44 40.10%

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