[MERCURY] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 149.5%
YoY- 36.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 24,409 24,767 24,712 23,849 23,463 16,708 19,122 4.14%
PBT 4,699 4,865 4,710 4,659 3,212 508 331 55.54%
Tax -1,239 -1,210 -1,180 -1,486 -826 -175 -290 27.35%
NP 3,460 3,655 3,530 3,173 2,386 333 41 109.29%
-
NP to SH 3,460 3,655 3,611 3,251 2,386 333 1,920 10.30%
-
Tax Rate 26.37% 24.87% 25.05% 31.90% 25.72% 34.45% 87.61% -
Total Cost 20,949 21,112 21,182 20,676 21,077 16,375 19,081 1.56%
-
Net Worth 48,672 44,582 40,716 0 28,117 19,860 17,547 18.51%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 32 - - - - - -
Div Payout % - 0.88% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 48,672 44,582 40,716 0 28,117 19,860 17,547 18.51%
NOSH 40,182 40,164 41,127 40,185 40,168 36,195 36,158 1.77%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 14.18% 14.76% 14.28% 13.30% 10.17% 1.99% 0.21% -
ROE 7.11% 8.20% 8.87% 0.00% 8.49% 1.68% 10.94% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 60.75 61.66 60.09 59.35 58.41 46.16 52.88 2.33%
EPS 8.61 9.10 8.78 7.90 5.94 0.92 5.31 8.38%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2113 1.11 0.99 0.00 0.70 0.5487 0.4853 16.45%
Adjusted Per Share Value based on latest NOSH - 40,164
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 37.96 38.52 38.43 37.09 36.49 25.98 29.74 4.14%
EPS 5.38 5.68 5.62 5.06 3.71 0.52 2.99 10.27%
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.757 0.6934 0.6332 0.00 0.4373 0.3089 0.2729 18.51%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.53 0.88 0.66 0.40 0.47 0.44 0.51 -
P/RPS 2.52 1.43 1.10 0.67 0.80 0.95 0.96 17.43%
P/EPS 17.77 9.67 7.52 4.94 7.91 47.83 9.60 10.79%
EY 5.63 10.34 13.30 20.23 12.64 2.09 10.41 -9.72%
DY 0.00 0.09 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.79 0.67 0.00 0.67 0.80 1.05 3.08%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/08/12 25/08/11 23/08/10 21/08/09 22/08/08 23/08/07 29/08/06 -
Price 1.28 0.81 0.67 0.53 0.38 0.44 0.54 -
P/RPS 2.11 1.31 1.12 0.89 0.65 0.95 1.02 12.86%
P/EPS 14.87 8.90 7.63 6.55 6.40 47.83 10.17 6.53%
EY 6.73 11.23 13.10 15.26 15.63 2.09 9.83 -6.11%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.73 0.68 0.00 0.54 0.80 1.11 -0.76%

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