[MERCURY] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -49.33%
YoY- 3.12%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 12,190 13,208 12,677 12,465 11,539 11,359 9,390 4.44%
PBT 2,176 2,718 2,747 1,282 1,928 857 752 19.35%
Tax -625 -538 -940 -455 -1,126 348 260 -
NP 1,551 2,180 1,807 827 802 1,205 1,012 7.36%
-
NP to SH 1,551 2,180 1,773 827 802 1,205 1,012 7.36%
-
Tax Rate 28.72% 19.79% 34.22% 35.49% 58.40% -40.61% -34.57% -
Total Cost 10,639 11,028 10,870 11,638 10,737 10,154 8,378 4.05%
-
Net Worth 51,473 48,444 42,158 36,212 30,225 23,821 19,532 17.50%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 51,473 48,444 42,158 36,212 30,225 23,821 19,532 17.50%
NOSH 40,182 40,203 39,400 40,236 40,301 37,220 36,171 1.76%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 12.72% 16.51% 14.25% 6.63% 6.95% 10.61% 10.78% -
ROE 3.01% 4.50% 4.21% 2.28% 2.65% 5.06% 5.18% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 30.34 32.85 32.18 30.98 28.63 30.52 25.96 2.63%
EPS 3.86 5.43 4.50 2.06 2.00 3.24 2.80 5.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.281 1.205 1.07 0.90 0.75 0.64 0.54 15.46%
Adjusted Per Share Value based on latest NOSH - 40,236
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.96 20.54 19.72 19.39 17.95 17.67 14.60 4.44%
EPS 2.41 3.39 2.76 1.29 1.25 1.87 1.57 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8005 0.7534 0.6556 0.5632 0.4701 0.3705 0.3038 17.50%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.05 0.83 0.80 0.65 0.37 0.51 0.44 -
P/RPS 3.46 2.53 2.49 2.10 1.29 1.67 1.69 12.67%
P/EPS 27.20 15.31 17.78 31.62 18.59 15.75 15.73 9.54%
EY 3.68 6.53 5.63 3.16 5.38 6.35 6.36 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.75 0.72 0.49 0.80 0.81 0.20%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 25/02/13 24/02/12 24/02/11 23/02/10 25/02/09 21/02/08 01/03/07 -
Price 1.05 0.91 0.75 0.69 0.37 0.50 0.44 -
P/RPS 3.46 2.77 2.33 2.23 1.29 1.64 1.69 12.67%
P/EPS 27.20 16.78 16.67 33.57 18.59 15.44 15.73 9.54%
EY 3.68 5.96 6.00 2.98 5.38 6.47 6.36 -8.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.70 0.77 0.49 0.78 0.81 0.20%

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