[MERCURY] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 4.41%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 50,209 49,753 49,980 47,870 47,533 35,106 39,168 4.22%
PBT 9,339 9,919 8,347 8,917 6,205 2,299 -1,171 -
Tax -2,446 -2,551 -2,245 -3,256 -1,223 -289 -500 30.25%
NP 6,893 7,368 6,102 5,661 4,982 2,010 -1,671 -
-
NP to SH 6,893 7,368 6,102 5,685 4,982 2,010 208 79.12%
-
Tax Rate 26.19% 25.72% 26.90% 36.51% 19.71% 12.57% - -
Total Cost 43,316 42,385 43,878 42,209 42,551 33,096 40,839 0.98%
-
Net Worth 49,922 46,159 40,929 0 29,284 22,046 18,476 17.99%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 32 - - - - - - -
Div Payout % 0.47% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,922 46,159 40,929 0 29,284 22,046 18,476 17.99%
NOSH 40,182 40,138 39,737 40,197 40,115 36,141 36,121 1.78%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 13.73% 14.81% 12.21% 11.83% 10.48% 5.73% -4.27% -
ROE 13.81% 15.96% 14.91% 0.00% 17.01% 9.12% 1.13% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 124.95 123.95 125.78 119.09 118.49 97.14 108.43 2.38%
EPS 17.15 18.36 15.36 14.14 12.42 5.56 0.58 75.75%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2424 1.15 1.03 0.00 0.73 0.61 0.5115 15.92%
Adjusted Per Share Value based on latest NOSH - 40,197
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 78.66 77.94 78.30 74.99 74.46 55.00 61.36 4.22%
EPS 10.80 11.54 9.56 8.91 7.80 3.15 0.33 78.75%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7821 0.7231 0.6412 0.00 0.4588 0.3454 0.2894 18.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 0.805 0.68 0.60 0.40 0.44 0.53 -
P/RPS 1.00 0.65 0.54 0.50 0.34 0.45 0.49 12.61%
P/EPS 7.29 4.39 4.43 4.24 3.22 7.91 92.04 -34.44%
EY 13.72 22.80 22.58 23.57 31.05 12.64 1.09 52.45%
DY 0.06 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.70 0.66 0.00 0.55 0.72 1.04 -0.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 23/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.20 0.82 0.75 0.65 0.40 0.54 0.44 -
P/RPS 0.96 0.66 0.60 0.55 0.34 0.56 0.41 15.21%
P/EPS 7.00 4.47 4.88 4.60 3.22 9.71 76.41 -32.83%
EY 14.30 22.39 20.47 21.76 31.05 10.30 1.31 48.88%
DY 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.71 0.73 0.00 0.55 0.89 0.86 2.02%

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