[MERCURY] YoY Cumulative 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- -64.49%
YoY- 55.64%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 11,761 11,411 12,245 12,457 10,430 10,895 7,967 6.70%
PBT 2,137 2,236 2,441 2,667 1,744 1,443 178 51.26%
Tax -531 -561 -603 -639 -441 -327 -10 93.75%
NP 1,606 1,675 1,838 2,028 1,303 1,116 168 45.63%
-
NP to SH 1,606 1,675 1,838 2,028 1,303 1,116 168 45.63%
-
Tax Rate 24.85% 25.09% 24.70% 23.96% 25.29% 22.66% 5.62% -
Total Cost 10,155 9,736 10,407 10,429 9,127 9,779 7,799 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 32 32 - - - - - -
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 3.03% 3.33% 4.08% 5.32% 4.10% 4.15% 0.85% -
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 29.27 28.40 30.45 31.02 25.93 27.14 21.81 5.02%
EPS 4.00 4.17 4.57 5.05 3.24 2.78 0.46 43.35%
DPS 0.08 0.08 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 18.42 17.88 19.18 19.51 16.34 17.07 12.48 6.69%
EPS 2.52 2.62 2.88 3.18 2.04 1.75 0.26 45.96%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8315 0.7869 0.7057 0.5977 0.4977 0.4214 0.3113 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 3.69 3.73 2.63 2.16 1.50 1.47 2.02 10.55%
P/EPS 27.02 25.43 17.51 13.27 12.04 14.39 95.65 -18.98%
EY 3.70 3.93 5.71 7.54 8.31 6.95 1.05 23.33%
DY 0.07 0.08 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 3.96 5.25 2.63 2.22 1.35 1.62 2.02 11.86%
P/EPS 29.02 35.74 17.51 13.66 10.80 15.83 95.65 -18.01%
EY 3.45 2.80 5.71 7.32 9.26 6.32 1.05 21.90%
DY 0.07 0.05 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