[MERCURY] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 50.2%
YoY- 29.25%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 37,001 37,073 37,516 36,332 36,174 25,715 28,763 4.28%
PBT 6,621 7,244 7,004 6,978 5,349 1,547 1,434 29.01%
Tax -1,908 -1,856 -1,790 -2,130 -1,571 -549 -444 27.47%
NP 4,713 5,388 5,214 4,848 3,778 998 990 29.67%
-
NP to SH 4,713 5,388 5,275 4,883 3,778 998 2,869 8.61%
-
Tax Rate 28.82% 25.62% 25.56% 30.52% 29.37% 35.49% 30.96% -
Total Cost 32,288 31,685 32,302 31,484 32,396 24,717 27,773 2.53%
-
Net Worth 49,922 46,205 41,858 0 29,339 22,137 18,505 17.96%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 49,922 46,205 41,858 0 29,339 22,137 18,505 17.96%
NOSH 40,182 40,178 40,639 40,189 40,191 36,290 36,179 1.76%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 12.74% 14.53% 13.90% 13.34% 10.44% 3.88% 3.44% -
ROE 9.44% 11.66% 12.60% 0.00% 12.88% 4.51% 15.50% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 92.08 92.27 92.31 90.40 90.00 70.86 79.50 2.47%
EPS 11.73 13.41 12.98 12.07 9.40 2.75 7.93 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2424 1.15 1.03 0.00 0.73 0.61 0.5115 15.92%
Adjusted Per Share Value based on latest NOSH - 40,197
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 57.54 57.66 58.34 56.50 56.26 39.99 44.73 4.28%
EPS 7.33 8.38 8.20 7.59 5.88 1.55 4.46 8.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7764 0.7186 0.651 0.00 0.4563 0.3443 0.2878 17.96%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.25 0.805 0.68 0.60 0.40 0.44 0.53 -
P/RPS 1.36 0.87 0.74 0.66 0.44 0.62 0.67 12.51%
P/EPS 10.66 6.00 5.24 4.94 4.26 16.00 6.68 8.09%
EY 9.38 16.66 19.09 20.25 23.50 6.25 14.96 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.70 0.66 0.00 0.55 0.72 1.04 -0.48%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 23/11/09 25/11/08 26/11/07 27/11/06 -
Price 1.20 0.82 0.75 0.65 0.40 0.54 0.44 -
P/RPS 1.30 0.89 0.81 0.72 0.44 0.76 0.55 15.40%
P/EPS 10.23 6.11 5.78 5.35 4.26 19.64 5.55 10.71%
EY 9.77 16.35 17.31 18.69 23.50 5.09 18.02 -9.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.71 0.73 0.00 0.55 0.89 0.86 2.02%

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