[MERCURY] QoQ TTM Result on 31-Dec-2011 [#4]

Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 2.73%
YoY- 4.34%
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 50,209 49,923 49,447 50,281 49,753 50,251 49,983 0.30%
PBT 9,339 9,797 9,758 9,963 9,919 9,814 9,513 -1.21%
Tax -2,446 -2,424 -2,352 -2,394 -2,551 -2,515 -2,449 -0.08%
NP 6,893 7,373 7,406 7,569 7,368 7,299 7,064 -1.61%
-
NP to SH 6,893 7,373 7,406 7,569 7,368 7,299 7,064 -1.61%
-
Tax Rate 26.19% 24.74% 24.10% 24.03% 25.72% 25.63% 25.74% -
Total Cost 43,316 42,550 42,041 42,712 42,385 42,952 42,919 0.61%
-
Net Worth 49,922 48,672 50,227 48,444 46,159 44,621 45,045 7.07%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 32 32 32 - - - - -
Div Payout % 0.47% 0.44% 0.43% - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 49,922 48,672 50,227 48,444 46,159 44,621 45,045 7.07%
NOSH 40,182 40,182 40,182 40,182 40,138 40,199 40,218 -0.05%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 13.73% 14.77% 14.98% 15.05% 14.81% 14.53% 14.13% -
ROE 13.81% 15.15% 14.74% 15.62% 15.96% 16.36% 15.68% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 124.95 124.24 123.06 125.07 123.95 125.01 124.28 0.35%
EPS 17.15 18.35 18.43 18.83 18.36 18.16 17.56 -1.55%
DPS 0.08 0.08 0.08 0.00 0.00 0.00 0.00 -
NAPS 1.2424 1.2113 1.25 1.205 1.15 1.11 1.12 7.13%
Adjusted Per Share Value based on latest NOSH - 40,203
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 78.09 77.64 76.90 78.20 77.38 78.15 77.73 0.30%
EPS 10.72 11.47 11.52 11.77 11.46 11.35 10.99 -1.64%
DPS 0.05 0.05 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.7764 0.757 0.7811 0.7534 0.7179 0.6939 0.7005 7.07%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.25 1.53 1.06 0.83 0.805 0.88 0.80 -
P/RPS 1.00 1.23 0.86 0.66 0.65 0.70 0.64 34.54%
P/EPS 7.29 8.34 5.75 4.41 4.39 4.85 4.55 36.80%
EY 13.72 11.99 17.39 22.68 22.80 20.63 21.95 -26.83%
DY 0.06 0.05 0.08 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.26 0.85 0.69 0.70 0.79 0.71 26.40%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 29/08/12 25/05/12 24/02/12 23/11/11 25/08/11 25/05/11 -
Price 1.20 1.28 1.49 0.91 0.82 0.81 0.80 -
P/RPS 0.96 1.03 1.21 0.73 0.66 0.65 0.64 30.94%
P/EPS 7.00 6.98 8.08 4.83 4.47 4.46 4.55 33.16%
EY 14.30 14.34 12.37 20.69 22.39 22.42 21.95 -24.79%
DY 0.07 0.06 0.05 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.06 1.19 0.76 0.71 0.73 0.71 23.05%

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