[MERCURY] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -50.94%
YoY- -26.36%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 20,957 18,210 14,335 21,621 23,218 9,752 11,820 46.33%
PBT 2,739 1,505 1,115 2,267 3,983 1,216 2,454 7.57%
Tax 231 545 523 -764 -1,392 -430 -619 -
NP 2,970 2,050 1,638 1,503 2,591 786 1,835 37.73%
-
NP to SH 2,237 1,578 1,233 989 2,016 786 1,835 14.07%
-
Tax Rate -8.43% -36.21% -46.91% 33.70% 34.95% 35.36% 25.22% -
Total Cost 17,987 16,160 12,697 20,118 20,627 8,966 9,985 47.89%
-
Net Worth 61,386 59,151 59,983 58,806 57,817 58,211 57,424 4.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 24 - - - - 24 - -
Div Payout % 1.08% - - - - 3.07% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 61,386 59,151 59,983 58,806 57,817 58,211 57,424 4.53%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 14.17% 11.26% 11.43% 6.95% 11.16% 8.06% 15.52% -
ROE 3.64% 2.67% 2.06% 1.68% 3.49% 1.35% 3.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 52.16 45.32 35.68 53.81 57.78 24.27 29.42 46.33%
EPS 5.57 3.93 3.06 2.46 5.02 1.95 4.57 14.06%
DPS 0.06 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.5277 1.4721 1.4928 1.4635 1.4389 1.4487 1.4291 4.53%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 32.83 28.53 22.46 33.87 36.37 15.28 18.52 46.31%
EPS 3.50 2.47 1.93 1.55 3.16 1.23 2.87 14.10%
DPS 0.04 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.9617 0.9267 0.9397 0.9212 0.9058 0.9119 0.8996 4.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.22 1.17 1.21 1.21 1.10 1.31 1.46 -
P/RPS 2.34 2.58 3.39 2.25 1.90 5.40 4.96 -39.31%
P/EPS 21.91 29.79 39.43 49.16 21.92 66.97 31.97 -22.21%
EY 4.56 3.36 2.54 2.03 4.56 1.49 3.13 28.42%
DY 0.05 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.80 0.79 0.81 0.83 0.76 0.90 1.02 -14.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 23/08/16 25/05/16 25/02/16 19/11/15 20/08/15 27/05/15 -
Price 1.24 1.18 1.23 1.45 1.35 1.20 1.42 -
P/RPS 2.38 2.60 3.45 2.69 2.34 4.94 4.83 -37.53%
P/EPS 22.27 30.05 40.08 58.91 26.91 61.35 31.09 -19.89%
EY 4.49 3.33 2.49 1.70 3.72 1.63 3.22 24.73%
DY 0.05 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.81 0.80 0.82 0.99 0.94 0.83 0.99 -12.48%

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