[MERCURY] YoY Quarter Result on 30-Sep-2010 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 5.25%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 11,998 12,592 12,306 12,804 12,482 12,711 9,007 4.89%
PBT 2,104 1,922 2,380 2,295 2,330 2,137 1,039 12.46%
Tax -465 -668 -646 -610 -644 -745 -374 3.69%
NP 1,639 1,254 1,734 1,685 1,686 1,392 665 16.20%
-
NP to SH 1,639 1,254 1,734 1,665 1,632 1,392 665 16.20%
-
Tax Rate 22.10% 34.76% 27.14% 26.58% 27.64% 34.86% 36.00% -
Total Cost 10,359 11,338 10,572 11,119 10,796 11,319 8,342 3.67%
-
Net Worth 53,245 49,922 46,159 40,929 0 29,284 22,046 15.81%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 53,245 49,922 46,159 40,929 0 29,284 22,046 15.81%
NOSH 40,182 40,182 40,138 39,737 40,197 40,115 36,141 1.78%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 13.66% 9.96% 14.09% 13.16% 13.51% 10.95% 7.38% -
ROE 3.08% 2.51% 3.76% 4.07% 0.00% 4.75% 3.02% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 29.86 31.34 30.66 32.22 31.05 31.69 24.92 3.05%
EPS 4.08 3.12 4.32 4.19 4.20 3.47 1.84 14.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3251 1.2424 1.15 1.03 0.00 0.73 0.61 13.78%
Adjusted Per Share Value based on latest NOSH - 39,737
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.66 19.58 19.14 19.91 19.41 19.77 14.01 4.88%
EPS 2.55 1.95 2.70 2.59 2.54 2.16 1.03 16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8281 0.7764 0.7179 0.6365 0.00 0.4554 0.3429 15.81%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.30 1.25 0.805 0.68 0.60 0.40 0.44 -
P/RPS 4.35 3.99 2.63 2.11 1.93 1.26 1.77 16.15%
P/EPS 31.87 40.05 18.63 16.23 14.78 11.53 23.91 4.90%
EY 3.14 2.50 5.37 6.16 6.77 8.68 4.18 -4.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.01 0.70 0.66 0.00 0.55 0.72 5.26%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 22/11/12 23/11/11 23/11/10 23/11/09 25/11/08 26/11/07 -
Price 1.22 1.20 0.82 0.75 0.65 0.40 0.54 -
P/RPS 4.09 3.83 2.67 2.33 2.09 1.26 2.17 11.13%
P/EPS 29.91 38.45 18.98 17.90 16.01 11.53 29.35 0.31%
EY 3.34 2.60 5.27 5.59 6.25 8.68 3.41 -0.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.97 0.71 0.73 0.00 0.55 0.89 0.55%

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