[MERCURY] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.8%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 45,644 48,980 49,828 41,720 43,580 31,868 40,444 2.03%
PBT 8,944 9,764 10,668 6,976 5,772 712 1,060 42.63%
Tax -2,244 -2,412 -2,556 -1,764 -1,308 -40 -660 22.60%
NP 6,700 7,352 8,112 5,212 4,464 672 400 59.88%
-
NP to SH 6,700 7,352 8,112 5,212 4,464 672 400 59.88%
-
Tax Rate 25.09% 24.70% 23.96% 25.29% 22.66% 5.62% 62.26% -
Total Cost 38,944 41,628 41,716 36,508 39,116 31,196 40,044 -0.46%
-
Net Worth 50,227 45,045 38,150 31,770 26,896 19,871 15,535 21.57%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 128 - - - - - - -
Div Payout % 1.92% - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 50,227 45,045 38,150 31,770 26,896 19,871 15,535 21.57%
NOSH 40,182 40,218 40,158 40,216 40,143 36,521 35,714 1.98%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 14.68% 15.01% 16.28% 12.49% 10.24% 2.11% 0.99% -
ROE 13.34% 16.32% 21.26% 16.41% 16.60% 3.38% 2.57% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 113.59 121.78 124.08 103.74 108.56 87.26 113.24 0.05%
EPS 16.68 18.28 20.20 12.96 11.12 1.84 1.12 56.78%
DPS 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.12 0.95 0.79 0.67 0.5441 0.435 19.21%
Adjusted Per Share Value based on latest NOSH - 40,216
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 70.99 76.17 77.49 64.88 67.78 49.56 62.90 2.03%
EPS 10.42 11.43 12.62 8.11 6.94 1.05 0.62 59.97%
DPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7811 0.7005 0.5933 0.4941 0.4183 0.309 0.2416 21.57%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.06 0.80 0.67 0.39 0.40 0.44 0.50 -
P/RPS 0.93 0.66 0.54 0.38 0.37 0.50 0.44 13.27%
P/EPS 6.36 4.38 3.32 3.01 3.60 23.91 44.64 -27.70%
EY 15.73 22.85 30.15 33.23 27.80 4.18 2.24 38.34%
DY 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.71 0.71 0.49 0.60 0.81 1.15 -4.90%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 25/05/11 20/05/10 21/05/09 22/05/08 29/05/07 31/05/06 -
Price 1.49 0.80 0.69 0.35 0.44 0.44 0.50 -
P/RPS 1.31 0.66 0.56 0.34 0.41 0.50 0.44 19.92%
P/EPS 8.94 4.38 3.42 2.70 3.96 23.91 44.64 -23.49%
EY 11.19 22.85 29.28 37.03 25.27 4.18 2.24 30.71%
DY 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.71 0.73 0.44 0.66 0.81 1.15 0.57%

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