[MERCURY] YoY Annualized Quarter 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- 42.04%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 47,044 45,644 48,980 49,828 41,720 43,580 31,868 6.70%
PBT 8,548 8,944 9,764 10,668 6,976 5,772 712 51.26%
Tax -2,124 -2,244 -2,412 -2,556 -1,764 -1,308 -40 93.75%
NP 6,424 6,700 7,352 8,112 5,212 4,464 672 45.63%
-
NP to SH 6,424 6,700 7,352 8,112 5,212 4,464 672 45.63%
-
Tax Rate 24.85% 25.09% 24.70% 23.96% 25.29% 22.66% 5.62% -
Total Cost 40,620 38,944 41,628 41,716 36,508 39,116 31,196 4.49%
-
Net Worth 53,080 50,227 45,045 38,150 31,770 26,896 19,871 17.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 128 128 - - - - - -
Div Payout % 2.00% 1.92% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 53,080 50,227 45,045 38,150 31,770 26,896 19,871 17.77%
NOSH 40,182 40,182 40,218 40,158 40,216 40,143 36,521 1.60%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 13.66% 14.68% 15.01% 16.28% 12.49% 10.24% 2.11% -
ROE 12.10% 13.34% 16.32% 21.26% 16.41% 16.60% 3.38% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 117.08 113.59 121.78 124.08 103.74 108.56 87.26 5.01%
EPS 16.00 16.68 18.28 20.20 12.96 11.12 1.84 43.35%
DPS 0.32 0.32 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.321 1.25 1.12 0.95 0.79 0.67 0.5441 15.91%
Adjusted Per Share Value based on latest NOSH - 40,158
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 73.16 70.99 76.17 77.49 64.88 67.78 49.56 6.70%
EPS 9.99 10.42 11.43 12.62 8.11 6.94 1.05 45.51%
DPS 0.20 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8255 0.7811 0.7005 0.5933 0.4941 0.4183 0.309 17.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.08 1.06 0.80 0.67 0.39 0.40 0.44 -
P/RPS 0.92 0.93 0.66 0.54 0.38 0.37 0.50 10.68%
P/EPS 6.76 6.36 4.38 3.32 3.01 3.60 23.91 -18.97%
EY 14.80 15.73 22.85 30.15 33.23 27.80 4.18 23.43%
DY 0.30 0.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.71 0.71 0.49 0.60 0.81 0.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 25/05/11 20/05/10 21/05/09 22/05/08 29/05/07 -
Price 1.16 1.49 0.80 0.69 0.35 0.44 0.44 -
P/RPS 0.99 1.31 0.66 0.56 0.34 0.41 0.50 12.04%
P/EPS 7.26 8.94 4.38 3.42 2.70 3.96 23.91 -18.00%
EY 13.78 11.19 22.85 29.28 37.03 25.27 4.18 21.97%
DY 0.28 0.21 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 0.71 0.73 0.44 0.66 0.81 1.38%

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