[MERCURY] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 27.32%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 44,790 21,572 11,820 46,531 34,749 23,180 11,627 145.53%
PBT 7,654 3,671 2,454 6,630 5,330 3,515 2,233 127.16%
Tax -2,441 -1,049 -619 -1,806 -1,541 -1,069 -555 168.19%
NP 5,213 2,622 1,835 4,824 3,789 2,446 1,678 112.76%
-
NP to SH 4,638 2,622 1,835 4,824 3,789 2,446 1,678 96.82%
-
Tax Rate 31.89% 28.58% 25.22% 27.24% 28.91% 30.41% 24.85% -
Total Cost 39,577 18,950 9,985 41,707 30,960 20,734 9,949 150.84%
-
Net Worth 57,817 58,211 57,424 55,591 54,555 53,213 56,463 1.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 24 - - - - 40 -
Div Payout % - 0.92% - - - - 2.39% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,817 58,211 57,424 55,591 54,555 53,213 56,463 1.59%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.64% 12.15% 15.52% 10.37% 10.90% 10.55% 14.43% -
ROE 8.02% 4.50% 3.20% 8.68% 6.95% 4.60% 2.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 111.47 53.69 29.42 115.80 86.48 57.69 28.94 145.51%
EPS 11.54 6.53 4.57 12.01 9.43 6.10 4.18 96.67%
DPS 0.00 0.06 0.00 0.00 0.00 0.00 0.10 -
NAPS 1.4389 1.4487 1.4291 1.3835 1.3577 1.3243 1.4052 1.59%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 70.17 33.79 18.52 72.89 54.44 36.31 18.21 145.58%
EPS 7.27 4.11 2.87 7.56 5.94 3.83 2.63 96.84%
DPS 0.00 0.04 0.00 0.00 0.00 0.00 0.06 -
NAPS 0.9058 0.9119 0.8996 0.8709 0.8546 0.8336 0.8845 1.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.31 1.46 1.23 1.50 1.56 1.40 -
P/RPS 0.99 2.44 4.96 1.06 1.73 2.70 4.84 -65.25%
P/EPS 9.53 20.08 31.97 10.25 15.91 25.63 33.52 -56.72%
EY 10.49 4.98 3.13 9.76 6.29 3.90 2.98 131.22%
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.76 0.90 1.02 0.89 1.10 1.18 1.00 -16.70%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 27/05/15 26/02/15 20/11/14 21/08/14 26/05/14 -
Price 1.35 1.20 1.42 1.55 1.39 1.54 1.49 -
P/RPS 1.21 2.24 4.83 1.34 1.61 2.67 5.15 -61.89%
P/EPS 11.70 18.39 31.09 12.91 14.74 25.30 35.68 -52.41%
EY 8.55 5.44 3.22 7.75 6.78 3.95 2.80 110.33%
DY 0.00 0.05 0.00 0.00 0.00 0.00 0.07 -
P/NAPS 0.94 0.83 0.99 1.12 1.02 1.16 1.06 -7.69%

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