[MERCURY] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -8.09%
YoY- 107.85%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 50,281 50,195 48,796 47,713 37,075 38,153 36,148 5.65%
PBT 9,963 9,739 8,271 7,276 2,404 2,186 -1,649 -
Tax -2,394 -2,485 -2,585 -2,697 -201 -183 -426 33.32%
NP 7,569 7,254 5,686 4,579 2,203 2,003 -2,075 -
-
NP to SH 7,569 7,254 5,710 4,579 2,203 3,882 -2,075 -
-
Tax Rate 24.03% 25.52% 31.25% 37.07% 8.36% 8.37% - -
Total Cost 42,712 42,941 43,110 43,134 34,872 36,150 38,223 1.86%
-
Net Worth 48,444 39,400 36,212 30,225 23,821 19,532 15,596 20.78%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 48,444 39,400 36,212 30,225 23,821 19,532 15,596 20.78%
NOSH 40,182 39,400 40,236 40,301 37,220 36,171 36,161 1.77%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 15.05% 14.45% 11.65% 9.60% 5.94% 5.25% -5.74% -
ROE 15.62% 18.41% 15.77% 15.15% 9.25% 19.87% -13.30% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 125.07 127.40 121.27 118.39 99.61 105.48 99.96 3.80%
EPS 18.83 18.41 14.19 11.36 5.92 10.73 -5.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.205 1.00 0.90 0.75 0.64 0.54 0.4313 18.66%
Adjusted Per Share Value based on latest NOSH - 40,301
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 78.20 78.06 75.89 74.20 57.66 59.34 56.22 5.65%
EPS 11.77 11.28 8.88 7.12 3.43 6.04 -3.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7534 0.6127 0.5632 0.4701 0.3705 0.3038 0.2426 20.77%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.83 0.80 0.65 0.37 0.51 0.44 0.51 -
P/RPS 0.66 0.63 0.54 0.31 0.51 0.42 0.51 4.38%
P/EPS 4.41 4.35 4.58 3.26 8.62 4.10 -8.89 -
EY 22.68 23.01 21.83 30.71 11.61 24.39 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.80 0.72 0.49 0.80 0.81 1.18 -8.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 24/02/11 23/02/10 25/02/09 21/02/08 01/03/07 28/02/06 -
Price 0.91 0.75 0.69 0.37 0.50 0.44 0.51 -
P/RPS 0.73 0.59 0.57 0.31 0.50 0.42 0.51 6.15%
P/EPS 4.83 4.07 4.86 3.26 8.45 4.10 -8.89 -
EY 20.69 24.55 20.57 30.71 11.84 24.39 -11.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.75 0.77 0.49 0.78 0.81 1.18 -7.06%

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