[MERCURY] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 24.75%
YoY- 36.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 48,818 49,534 49,424 47,698 46,926 33,416 38,244 4.14%
PBT 9,398 9,730 9,420 9,318 6,424 1,016 662 55.54%
Tax -2,478 -2,420 -2,360 -2,972 -1,652 -350 -580 27.35%
NP 6,920 7,310 7,060 6,346 4,772 666 82 109.29%
-
NP to SH 6,920 7,310 7,222 6,502 4,772 666 3,840 10.30%
-
Tax Rate 26.37% 24.87% 25.05% 31.90% 25.72% 34.45% 87.61% -
Total Cost 41,898 42,224 42,364 41,352 42,154 32,750 38,162 1.56%
-
Net Worth 48,672 44,582 40,716 0 28,117 19,860 17,547 18.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 64 - - - - - -
Div Payout % - 0.88% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 48,672 44,582 40,716 0 28,117 19,860 17,547 18.51%
NOSH 40,182 40,164 41,127 40,185 40,168 36,195 36,158 1.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.18% 14.76% 14.28% 13.30% 10.17% 1.99% 0.21% -
ROE 14.22% 16.40% 17.74% 0.00% 16.97% 3.35% 21.88% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 121.49 123.33 120.17 118.69 116.82 92.32 105.77 2.33%
EPS 17.22 18.20 17.56 15.80 11.88 1.84 10.62 8.38%
DPS 0.00 0.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2113 1.11 0.99 0.00 0.70 0.5487 0.4853 16.45%
Adjusted Per Share Value based on latest NOSH - 40,164
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 76.48 77.60 77.43 74.72 73.51 52.35 59.91 4.14%
EPS 10.84 11.45 11.31 10.19 7.48 1.04 6.02 10.28%
DPS 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7625 0.6984 0.6379 0.00 0.4405 0.3111 0.2749 18.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.53 0.88 0.66 0.40 0.47 0.44 0.51 -
P/RPS 1.26 0.71 0.55 0.34 0.40 0.48 0.48 17.43%
P/EPS 8.88 4.84 3.76 2.47 3.96 23.91 4.80 10.78%
EY 11.26 20.68 26.61 40.45 25.28 4.18 20.82 -9.72%
DY 0.00 0.18 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.79 0.67 0.00 0.67 0.80 1.05 3.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 23/08/10 21/08/09 22/08/08 23/08/07 29/08/06 -
Price 1.28 0.81 0.67 0.53 0.38 0.44 0.54 -
P/RPS 1.05 0.66 0.56 0.45 0.33 0.48 0.51 12.77%
P/EPS 7.43 4.45 3.82 3.28 3.20 23.91 5.08 6.53%
EY 13.45 22.47 26.21 30.53 31.26 4.18 19.67 -6.13%
DY 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.68 0.00 0.54 0.80 1.11 -0.76%

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