[MERCURY] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.97%
YoY- 11.07%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 48,430 48,818 49,534 49,424 47,698 46,926 33,416 6.37%
PBT 8,908 9,398 9,730 9,420 9,318 6,424 1,016 43.55%
Tax -2,220 -2,478 -2,420 -2,360 -2,972 -1,652 -350 36.01%
NP 6,688 6,920 7,310 7,060 6,346 4,772 666 46.83%
-
NP to SH 6,688 6,920 7,310 7,222 6,502 4,772 666 46.83%
-
Tax Rate 24.92% 26.37% 24.87% 25.05% 31.90% 25.72% 34.45% -
Total Cost 41,742 41,898 42,224 42,364 41,352 42,154 32,750 4.12%
-
Net Worth 50,155 48,672 44,582 40,716 0 28,117 19,860 16.67%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - 64 - - - - -
Div Payout % - - 0.88% - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 50,155 48,672 44,582 40,716 0 28,117 19,860 16.67%
NOSH 40,182 40,182 40,164 41,127 40,185 40,168 36,195 1.75%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 13.81% 14.18% 14.76% 14.28% 13.30% 10.17% 1.99% -
ROE 13.33% 14.22% 16.40% 17.74% 0.00% 16.97% 3.35% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 120.53 121.49 123.33 120.17 118.69 116.82 92.32 4.53%
EPS 16.64 17.22 18.20 17.56 15.80 11.88 1.84 44.29%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 1.2482 1.2113 1.11 0.99 0.00 0.70 0.5487 14.66%
Adjusted Per Share Value based on latest NOSH - 39,353
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 75.32 75.92 77.04 76.86 74.18 72.98 51.97 6.37%
EPS 10.40 10.76 11.37 11.23 10.11 7.42 1.04 46.72%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.757 0.6934 0.6332 0.00 0.4373 0.3089 16.67%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.15 1.53 0.88 0.66 0.40 0.47 0.44 -
P/RPS 0.95 1.26 0.71 0.55 0.34 0.40 0.48 12.03%
P/EPS 6.91 8.88 4.84 3.76 2.47 3.96 23.91 -18.67%
EY 14.47 11.26 20.68 26.61 40.45 25.28 4.18 22.97%
DY 0.00 0.00 0.18 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.26 0.79 0.67 0.00 0.67 0.80 2.35%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 29/08/12 25/08/11 23/08/10 21/08/09 22/08/08 23/08/07 -
Price 1.20 1.28 0.81 0.67 0.53 0.38 0.44 -
P/RPS 1.00 1.05 0.66 0.56 0.45 0.33 0.48 12.99%
P/EPS 7.21 7.43 4.45 3.82 3.28 3.20 23.91 -18.09%
EY 13.87 13.45 22.47 26.21 30.53 31.26 4.18 22.10%
DY 0.00 0.00 0.20 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.06 0.73 0.68 0.00 0.54 0.80 3.08%

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