[MERCURY] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 79.54%
YoY- 8.82%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 33,217 13,546 70,836 53,500 32,544 14,335 66,411 -37.01%
PBT 11,461 265 6,598 5,442 2,536 1,115 9,920 10.11%
Tax 1,033 887 2,072 1,215 1,152 523 -3,205 -
NP 12,494 1,152 8,670 6,657 3,688 1,638 6,715 51.33%
-
NP to SH 11,653 882 6,569 5,047 2,811 1,233 5,626 62.56%
-
Tax Rate -9.01% -334.72% -31.40% -22.33% -45.43% -46.91% 32.31% -
Total Cost 20,723 12,394 62,166 46,843 28,856 12,697 59,696 -50.63%
-
Net Worth 72,154 61,382 60,674 61,386 59,151 59,983 58,806 14.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 48 48 - - - -
Div Payout % - - 0.73% 0.96% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 72,154 61,382 60,674 61,386 59,151 59,983 58,806 14.62%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 37.61% 8.50% 12.24% 12.44% 11.33% 11.43% 10.11% -
ROE 16.15% 1.44% 10.83% 8.22% 4.75% 2.06% 9.57% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.67 33.71 176.29 133.14 80.99 35.68 165.28 -37.01%
EPS 29.00 2.19 16.35 12.56 6.99 3.06 14.00 62.56%
DPS 0.00 0.00 0.12 0.12 0.00 0.00 0.00 -
NAPS 1.7957 1.5276 1.51 1.5277 1.4721 1.4928 1.4635 14.62%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 52.04 21.22 110.97 83.81 50.98 22.46 104.04 -37.01%
EPS 18.26 1.38 10.29 7.91 4.40 1.93 8.81 62.63%
DPS 0.00 0.00 0.08 0.08 0.00 0.00 0.00 -
NAPS 1.1304 0.9616 0.9505 0.9617 0.9267 0.9397 0.9212 14.63%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 1.30 1.27 1.22 1.17 1.21 1.21 -
P/RPS 1.65 3.86 0.72 0.92 1.44 3.39 0.73 72.31%
P/EPS 4.69 59.23 7.77 9.71 16.72 39.43 8.64 -33.48%
EY 21.32 1.69 12.87 10.30 5.98 2.54 11.57 50.35%
DY 0.00 0.00 0.09 0.10 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.84 0.80 0.79 0.81 0.83 -5.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 27/02/17 15/11/16 23/08/16 25/05/16 25/02/16 -
Price 1.27 1.40 1.40 1.24 1.18 1.23 1.45 -
P/RPS 1.54 4.15 0.79 0.93 1.46 3.45 0.88 45.26%
P/EPS 4.38 63.78 8.56 9.87 16.87 40.08 10.36 -43.69%
EY 22.84 1.57 11.68 10.13 5.93 2.49 9.66 77.57%
DY 0.00 0.00 0.09 0.10 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 0.93 0.81 0.80 0.82 0.99 -19.89%

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