[MERCURY] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -46.29%
YoY- -28.47%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 74,002 72,694 66,434 54,184 70,836 71,333 65,088 8.90%
PBT 16,249 19,648 22,922 1,060 6,598 7,256 5,072 116.85%
Tax -418 173 2,066 3,548 2,072 1,620 2,304 -
NP 15,831 19,821 24,988 4,608 8,670 8,876 7,376 66.15%
-
NP to SH 13,955 17,790 23,306 3,528 6,569 6,729 5,622 83.02%
-
Tax Rate 2.57% -0.88% -9.01% -334.72% -31.40% -22.33% -45.43% -
Total Cost 58,171 52,873 41,446 49,576 62,166 62,457 57,712 0.52%
-
Net Worth 74,336 73,842 72,154 61,382 60,674 61,386 59,151 16.40%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 16 - - - 48 64 - -
Div Payout % 0.12% - - - 0.73% 0.96% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,336 73,842 72,154 61,382 60,674 61,386 59,151 16.40%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 21.39% 27.27% 37.61% 8.50% 12.24% 12.44% 11.33% -
ROE 18.77% 24.09% 32.30% 5.75% 10.83% 10.96% 9.50% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 184.17 180.91 165.33 134.85 176.29 177.53 161.98 8.91%
EPS 34.73 44.28 58.00 8.76 16.35 16.75 13.98 83.12%
DPS 0.04 0.00 0.00 0.00 0.12 0.16 0.00 -
NAPS 1.85 1.8377 1.7957 1.5276 1.51 1.5277 1.4721 16.40%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 115.09 113.05 103.32 84.27 110.16 110.94 101.23 8.90%
EPS 21.70 27.67 36.25 5.49 10.22 10.47 8.74 83.05%
DPS 0.02 0.00 0.00 0.00 0.07 0.10 0.00 -
NAPS 1.1561 1.1484 1.1222 0.9546 0.9436 0.9547 0.9199 16.40%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.96 1.46 1.36 1.30 1.27 1.22 1.17 -
P/RPS 1.06 0.81 0.82 0.96 0.72 0.69 0.72 29.32%
P/EPS 5.64 3.30 2.34 14.81 7.77 7.28 8.36 -23.02%
EY 17.72 30.33 42.65 6.75 12.87 13.73 11.96 29.87%
DY 0.02 0.00 0.00 0.00 0.09 0.13 0.00 -
P/NAPS 1.06 0.79 0.76 0.85 0.84 0.80 0.79 21.58%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 15/11/16 23/08/16 -
Price 1.83 2.10 1.27 1.40 1.40 1.24 1.18 -
P/RPS 0.99 1.16 0.77 1.04 0.79 0.70 0.73 22.45%
P/EPS 5.27 4.74 2.19 15.95 8.56 7.40 8.43 -26.82%
EY 18.98 21.08 45.67 6.27 11.68 13.51 11.86 36.70%
DY 0.02 0.00 0.00 0.00 0.09 0.13 0.00 -
P/NAPS 0.99 1.14 0.71 0.92 0.93 0.81 0.80 15.22%

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