[MERCURY] YoY TTM 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- 0.44%
YoY- 24.7%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 49,191 50,281 50,195 48,796 47,713 37,075 38,153 4.32%
PBT 8,797 9,963 9,739 8,271 7,276 2,404 2,186 26.09%
Tax -2,533 -2,394 -2,485 -2,585 -2,697 -201 -183 54.89%
NP 6,264 7,569 7,254 5,686 4,579 2,203 2,003 20.90%
-
NP to SH 6,264 7,569 7,254 5,710 4,579 2,203 3,882 8.29%
-
Tax Rate 28.79% 24.03% 25.52% 31.25% 37.07% 8.36% 8.37% -
Total Cost 42,927 42,712 42,941 43,110 43,134 34,872 36,150 2.90%
-
Net Worth 51,473 48,444 39,400 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 32 - - - - - - -
Div Payout % 0.51% - - - - - - -
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 39,400 36,212 30,225 23,821 19,532 17.50%
NOSH 40,182 40,182 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 12.73% 15.05% 14.45% 11.65% 9.60% 5.94% 5.25% -
ROE 12.17% 15.62% 18.41% 15.77% 15.15% 9.25% 19.87% -
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 122.42 125.07 127.40 121.27 118.39 99.61 105.48 2.51%
EPS 15.59 18.83 18.41 14.19 11.36 5.92 10.73 6.41%
DPS 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.281 1.205 1.00 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 76.50 78.20 78.06 75.89 74.20 57.66 59.34 4.32%
EPS 9.74 11.77 11.28 8.88 7.12 3.43 6.04 8.28%
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8005 0.7534 0.6127 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 0.86 0.66 0.63 0.54 0.31 0.51 0.42 12.67%
P/EPS 6.74 4.41 4.35 4.58 3.26 8.62 4.10 8.62%
EY 14.85 22.68 23.01 21.83 30.71 11.61 24.39 -7.92%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.80 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 0.86 0.73 0.59 0.57 0.31 0.50 0.42 12.67%
P/EPS 6.74 4.83 4.07 4.86 3.26 8.45 4.10 8.62%
EY 14.85 20.69 24.55 20.57 30.71 11.84 24.39 -7.92%
DY 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.75 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