[MERCURY] YoY 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- 49.5%
YoY- 53.51%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
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 12,998 12,522 12,254 13,419 12,568 8,742 9,011 6.29%
PBT 2,463 2,424 2,154 2,915 1,768 330 66 82.70%
Tax -679 -607 -541 -1,045 -499 -165 -125 32.55%
NP 1,784 1,817 1,613 1,870 1,269 165 -59 -
-
NP to SH 1,784 1,817 1,582 1,948 1,269 165 1,820 -0.33%
-
Tax Rate 27.57% 25.04% 25.12% 35.85% 28.22% 50.00% 189.39% -
Total Cost 11,214 10,705 10,641 11,549 11,299 8,577 9,070 3.59%
-
Net Worth 48,672 44,621 38,959 0 28,110 19,681 17,559 18.50%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 32 - - - - - -
Div Payout % - 1.77% - - - - - -
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 44,621 38,959 0 28,110 19,681 17,559 18.50%
NOSH 40,182 40,199 39,353 40,164 40,158 35,869 36,182 1.76%
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 13.73% 14.51% 13.16% 13.94% 10.10% 1.89% -0.65% -
ROE 3.67% 4.07% 4.06% 0.00% 4.51% 0.84% 10.36% -
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 32.35 31.15 31.14 33.41 31.30 24.37 24.90 4.45%
EPS 4.44 4.52 4.02 4.65 3.16 0.46 5.03 -2.05%
DPS 0.00 0.08 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 20.21 19.47 19.06 20.87 19.55 13.60 14.01 6.29%
EPS 2.77 2.83 2.46 3.03 1.97 0.26 2.83 -0.35%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.6939 0.6059 0.00 0.4372 0.3061 0.2731 18.50%
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 4.73 2.83 2.12 1.20 1.50 1.81 2.05 14.93%
P/EPS 34.46 19.47 16.42 8.25 14.87 95.65 10.14 22.59%
EY 2.90 5.14 6.09 12.13 6.72 1.05 9.86 -18.43%
DY 0.00 0.09 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 3.96 2.60 2.15 1.59 1.21 1.81 2.17 10.53%
P/EPS 28.83 17.92 16.67 10.93 12.03 95.65 10.74 17.87%
EY 3.47 5.58 6.00 9.15 8.32 1.05 9.31 -15.15%
DY 0.00 0.10 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