[MERCURY] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.7%
YoY- 35.02%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 50,195 49,980 49,658 50,823 48,796 47,870 48,099 2.87%
PBT 9,739 8,347 8,402 9,194 8,271 8,917 8,724 7.59%
Tax -2,485 -2,245 -2,279 -2,783 -2,585 -3,256 -3,357 -18.12%
NP 7,254 6,102 6,123 6,411 5,686 5,661 5,367 22.17%
-
NP to SH 7,254 6,102 6,069 6,435 5,710 5,685 5,445 21.01%
-
Tax Rate 25.52% 26.90% 27.12% 30.27% 31.25% 36.51% 38.48% -
Total Cost 42,941 43,878 43,535 44,412 43,110 42,209 42,732 0.32%
-
Net Worth 39,400 40,929 38,959 38,150 36,212 0 0 -
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 39,400 40,929 38,959 38,150 36,212 0 0 -
NOSH 39,400 39,737 39,353 40,158 40,236 40,197 40,164 -1.26%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 14.45% 12.21% 12.33% 12.61% 11.65% 11.83% 11.16% -
ROE 18.41% 14.91% 15.58% 16.87% 15.77% 0.00% 0.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 127.40 125.78 126.19 126.56 121.27 119.09 119.75 4.20%
EPS 18.41 15.36 15.42 16.02 14.19 14.14 13.56 22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.03 0.99 0.95 0.90 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 40,158
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 78.06 77.73 77.23 79.04 75.89 74.45 74.80 2.87%
EPS 11.28 9.49 9.44 10.01 8.88 8.84 8.47 20.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6127 0.6365 0.6059 0.5933 0.5632 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.68 0.66 0.67 0.65 0.60 0.40 -
P/RPS 0.63 0.54 0.52 0.53 0.54 0.50 0.33 53.71%
P/EPS 4.35 4.43 4.28 4.18 4.58 4.24 2.95 29.46%
EY 23.01 22.58 23.37 23.92 21.83 23.57 33.89 -22.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.66 0.67 0.71 0.72 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 24/02/11 23/11/10 23/08/10 20/05/10 23/02/10 23/11/09 21/08/09 -
Price 0.75 0.75 0.67 0.69 0.69 0.65 0.53 -
P/RPS 0.59 0.60 0.53 0.55 0.57 0.55 0.44 21.53%
P/EPS 4.07 4.88 4.34 4.31 4.86 4.60 3.91 2.70%
EY 24.55 20.47 23.02 23.22 20.57 21.76 25.58 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.73 0.68 0.73 0.77 0.00 0.00 -

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