[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -2.38%
YoY- 16.76%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 72,694 66,434 54,184 70,836 71,333 65,088 57,340 17.12%
PBT 19,648 22,922 1,060 6,598 7,256 5,072 4,460 168.49%
Tax 173 2,066 3,548 2,072 1,620 2,304 2,092 -80.99%
NP 19,821 24,988 4,608 8,670 8,876 7,376 6,552 109.03%
-
NP to SH 17,790 23,306 3,528 6,569 6,729 5,622 4,932 135.01%
-
Tax Rate -0.88% -9.01% -334.72% -31.40% -22.33% -45.43% -46.91% -
Total Cost 52,873 41,446 49,576 62,166 62,457 57,712 50,788 2.71%
-
Net Worth 73,842 72,154 61,382 60,674 61,386 59,151 59,983 14.84%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 48 64 - - -
Div Payout % - - - 0.73% 0.96% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 73,842 72,154 61,382 60,674 61,386 59,151 59,983 14.84%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 27.27% 37.61% 8.50% 12.24% 12.44% 11.33% 11.43% -
ROE 24.09% 32.30% 5.75% 10.83% 10.96% 9.50% 8.22% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 180.91 165.33 134.85 176.29 177.53 161.98 142.70 17.11%
EPS 44.28 58.00 8.76 16.35 16.75 13.98 12.24 135.47%
DPS 0.00 0.00 0.00 0.12 0.16 0.00 0.00 -
NAPS 1.8377 1.7957 1.5276 1.51 1.5277 1.4721 1.4928 14.84%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 113.88 104.07 84.88 110.97 111.75 101.97 89.83 17.11%
EPS 27.87 36.51 5.53 10.29 10.54 8.81 7.73 134.94%
DPS 0.00 0.00 0.00 0.08 0.10 0.00 0.00 -
NAPS 1.1568 1.1304 0.9616 0.9505 0.9617 0.9267 0.9397 14.84%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.46 1.36 1.30 1.27 1.22 1.17 1.21 -
P/RPS 0.81 0.82 0.96 0.72 0.69 0.72 0.85 -3.15%
P/EPS 3.30 2.34 14.81 7.77 7.28 8.36 9.86 -51.76%
EY 30.33 42.65 6.75 12.87 13.73 11.96 10.14 107.45%
DY 0.00 0.00 0.00 0.09 0.13 0.00 0.00 -
P/NAPS 0.79 0.76 0.85 0.84 0.80 0.79 0.81 -1.65%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 21/11/17 29/08/17 24/05/17 27/02/17 15/11/16 23/08/16 25/05/16 -
Price 2.10 1.27 1.40 1.40 1.24 1.18 1.23 -
P/RPS 1.16 0.77 1.04 0.79 0.70 0.73 0.86 22.05%
P/EPS 4.74 2.19 15.95 8.56 7.40 8.43 10.02 -39.26%
EY 21.08 45.67 6.27 11.68 13.51 11.86 9.98 64.54%
DY 0.00 0.00 0.00 0.09 0.13 0.00 0.00 -
P/NAPS 1.14 0.71 0.92 0.93 0.81 0.80 0.82 24.53%

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