[MERCURY] YoY Annualized Quarter 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- -12.28%
YoY- 24.69%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter 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 50,193 48,796 47,713 37,074 38,153 4.32%
PBT 8,797 9,962 9,751 8,281 7,277 2,404 4,065 13.71%
Tax -2,533 -2,394 -2,729 -2,585 -2,697 -201 -184 54.74%
NP 6,264 7,568 7,022 5,696 4,580 2,203 3,881 8.29%
-
NP to SH 6,264 7,568 7,048 5,711 4,580 2,203 3,881 8.29%
-
Tax Rate 28.79% 24.03% 27.99% 31.22% 37.06% 8.36% 4.53% -
Total Cost 42,927 42,713 43,171 43,100 43,133 34,871 34,272 3.82%
-
Net Worth 51,473 48,430 43,167 36,177 30,128 23,826 19,545 17.49%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 48,430 43,167 36,177 30,128 23,826 19,545 17.49%
NOSH 40,182 40,191 40,343 40,197 40,171 37,229 36,194 1.75%
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% 13.99% 11.67% 9.60% 5.94% 10.17% -
ROE 12.17% 15.63% 16.33% 15.79% 15.20% 9.25% 19.86% -
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 122.42 125.10 124.41 121.39 118.77 99.58 105.41 2.52%
EPS 15.59 18.83 17.47 14.18 11.40 5.92 10.73 6.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.281 1.205 1.07 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 10.96 8.88 7.12 3.43 6.04 8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8005 0.7532 0.6713 0.5626 0.4686 0.3706 0.304 17.49%
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 0.64 0.54 0.31 0.51 0.42 12.67%
P/EPS 6.74 4.41 4.58 4.58 3.25 8.62 4.10 8.62%
EY 14.85 22.69 21.84 21.86 30.81 11.60 24.37 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.75 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 0.60 0.57 0.31 0.50 0.42 12.67%
P/EPS 6.74 4.83 4.29 4.86 3.25 8.45 4.10 8.62%
EY 14.85 20.69 23.29 20.59 30.81 11.83 24.37 -7.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.76 0.70 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