[MERCURY] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 12.7%
YoY- 35.02%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 49,541 49,447 49,983 50,823 47,248 40,003 36,009 5.45%
PBT 8,698 9,758 9,513 9,194 7,577 3,669 2,099 26.70%
Tax -2,503 -2,352 -2,449 -2,783 -2,811 -518 -28 111.31%
NP 6,195 7,406 7,064 6,411 4,766 3,151 2,071 20.01%
-
NP to SH 6,195 7,406 7,064 6,435 4,766 3,151 3,950 7.78%
-
Tax Rate 28.78% 24.10% 25.74% 30.27% 37.10% 14.12% 1.33% -
Total Cost 43,346 42,041 42,919 44,412 42,482 36,852 33,938 4.15%
-
Net Worth 53,080 50,227 45,045 38,150 31,770 26,896 19,871 17.77%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 32 32 - - - - - -
Div Payout % 0.52% 0.43% - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 53,080 50,227 45,045 38,150 31,770 26,896 19,871 17.77%
NOSH 40,182 40,182 40,218 40,158 40,216 40,143 36,521 1.60%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 12.50% 14.98% 14.13% 12.61% 10.09% 7.88% 5.75% -
ROE 11.67% 14.74% 15.68% 16.87% 15.00% 11.72% 19.88% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 123.29 123.06 124.28 126.56 117.49 99.65 98.60 3.79%
EPS 15.42 18.43 17.56 16.02 11.85 7.85 10.82 6.07%
DPS 0.08 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.321 1.25 1.12 0.95 0.79 0.67 0.5441 15.91%
Adjusted Per Share Value based on latest NOSH - 40,158
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 77.05 76.90 77.73 79.04 73.48 62.21 56.00 5.45%
EPS 9.63 11.52 10.99 10.01 7.41 4.90 6.14 7.78%
DPS 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8255 0.7811 0.7005 0.5933 0.4941 0.4183 0.309 17.77%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.08 1.06 0.80 0.67 0.39 0.40 0.44 -
P/RPS 0.88 0.86 0.64 0.53 0.33 0.40 0.45 11.81%
P/EPS 7.01 5.75 4.55 4.18 3.29 5.10 4.07 9.47%
EY 14.28 17.39 21.95 23.92 30.39 19.62 24.58 -8.64%
DY 0.07 0.08 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.85 0.71 0.71 0.49 0.60 0.81 0.20%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 27/05/13 25/05/12 25/05/11 20/05/10 21/05/09 22/05/08 29/05/07 -
Price 1.16 1.49 0.80 0.69 0.35 0.44 0.44 -
P/RPS 0.94 1.21 0.64 0.55 0.30 0.44 0.45 13.05%
P/EPS 7.52 8.08 4.55 4.31 2.95 5.61 4.07 10.76%
EY 13.29 12.37 21.95 23.22 33.86 17.84 24.58 -9.73%
DY 0.07 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.19 0.71 0.73 0.44 0.66 0.81 1.38%

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