[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -21.56%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 91,646 86,346 87,088 74,002 72,694 66,434 54,184 41.91%
PBT 3,974 2,892 3,580 16,249 19,648 22,922 1,060 141.13%
Tax -1,566 -1,166 -1,460 -418 173 2,066 3,548 -
NP 2,408 1,726 2,120 15,831 19,821 24,988 4,608 -35.09%
-
NP to SH 1,669 1,008 1,220 13,955 17,790 23,306 3,528 -39.25%
-
Tax Rate 39.41% 40.32% 40.78% 2.57% -0.88% -9.01% -334.72% -
Total Cost 89,238 84,620 84,968 58,171 52,873 41,446 49,576 47.92%
-
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 16 - - - -
Div Payout % - - - 0.12% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.63% 2.00% 2.43% 21.39% 27.27% 37.61% 8.50% -
ROE 2.26% 1.38% 1.64% 18.77% 24.09% 32.30% 5.75% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 228.08 214.89 216.73 184.17 180.91 165.33 134.85 41.91%
EPS 4.16 2.50 3.04 34.73 44.28 58.00 8.76 -39.10%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.5276 13.02%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 143.57 135.27 136.43 115.93 113.88 104.07 84.88 41.91%
EPS 2.62 1.58 1.91 21.86 27.87 36.51 5.53 -39.19%
DPS 0.00 0.00 0.00 0.03 0.00 0.00 0.00 -
NAPS 1.1557 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 13.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.05 1.18 1.26 1.96 1.46 1.36 1.30 -
P/RPS 0.46 0.55 0.58 1.06 0.81 0.82 0.96 -38.73%
P/EPS 25.27 47.04 41.50 5.64 3.30 2.34 14.81 42.74%
EY 3.96 2.13 2.41 17.72 30.33 42.65 6.75 -29.89%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.68 1.06 0.79 0.76 0.85 -23.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 -
Price 1.00 1.12 1.22 1.83 2.10 1.27 1.40 -
P/RPS 0.44 0.52 0.56 0.99 1.16 0.77 1.04 -43.61%
P/EPS 24.07 44.65 40.18 5.27 4.74 2.19 15.95 31.53%
EY 4.15 2.24 2.49 18.98 21.08 45.67 6.27 -24.03%
DY 0.00 0.00 0.00 0.02 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.66 0.99 1.14 0.71 0.92 -29.87%

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