[MERCURY] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 18.88%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 47,711 49,191 50,281 50,195 48,796 47,713 37,075 4.28%
PBT 8,652 8,797 9,963 9,739 8,271 7,276 2,404 23.76%
Tax -2,128 -2,533 -2,394 -2,485 -2,585 -2,697 -201 48.12%
NP 6,524 6,264 7,569 7,254 5,686 4,579 2,203 19.81%
-
NP to SH 6,524 6,264 7,569 7,254 5,710 4,579 2,203 19.81%
-
Tax Rate 24.60% 28.79% 24.03% 25.52% 31.25% 37.07% 8.36% -
Total Cost 41,187 42,927 42,712 42,941 43,110 43,134 34,872 2.81%
-
Net Worth 54,784 51,473 48,444 39,400 36,212 30,225 23,821 14.87%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 32 32 - - - - - -
Div Payout % 0.49% 0.51% - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 54,784 51,473 48,444 39,400 36,212 30,225 23,821 14.87%
NOSH 40,182 40,182 40,182 39,400 40,236 40,301 37,220 1.28%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 13.67% 12.73% 15.05% 14.45% 11.65% 9.60% 5.94% -
ROE 11.91% 12.17% 15.62% 18.41% 15.77% 15.15% 9.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 118.74 122.42 125.07 127.40 121.27 118.39 99.61 2.96%
EPS 16.24 15.59 18.83 18.41 14.19 11.36 5.92 18.29%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3634 1.281 1.205 1.00 0.90 0.75 0.64 13.42%
Adjusted Per Share Value based on latest NOSH - 39,400
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 74.74 77.06 78.77 78.63 76.44 74.75 58.08 4.28%
EPS 10.22 9.81 11.86 11.36 8.95 7.17 3.45 19.82%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8582 0.8064 0.7589 0.6172 0.5673 0.4735 0.3732 14.87%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.27 1.05 0.83 0.80 0.65 0.37 0.51 -
P/RPS 1.07 0.86 0.66 0.63 0.54 0.31 0.51 13.13%
P/EPS 7.82 6.74 4.41 4.35 4.58 3.26 8.62 -1.60%
EY 12.78 14.85 22.68 23.01 21.83 30.71 11.61 1.61%
DY 0.06 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.82 0.69 0.80 0.72 0.49 0.80 2.53%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 24/02/14 25/02/13 24/02/12 24/02/11 23/02/10 25/02/09 21/02/08 -
Price 1.35 1.05 0.91 0.75 0.69 0.37 0.50 -
P/RPS 1.14 0.86 0.73 0.59 0.57 0.31 0.50 14.71%
P/EPS 8.31 6.74 4.83 4.07 4.86 3.26 8.45 -0.27%
EY 12.03 14.85 20.69 24.55 20.57 30.71 11.84 0.26%
DY 0.06 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.82 0.76 0.75 0.77 0.49 0.78 4.04%

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