[MERCURY] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 148.48%
YoY- 168.23%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 82,228 74,002 71,857 81,279 70,049 70,838 64,378 17.73%
PBT 16,878 16,248 16,219 17,202 5,665 6,515 7,280 75.25%
Tax -1,669 -417 702 316 2,520 2,156 826 -
NP 15,209 15,831 16,921 17,518 8,185 8,671 8,106 52.18%
-
NP to SH 13,378 13,955 14,906 15,453 6,219 6,570 5,982 71.09%
-
Tax Rate 9.89% 2.57% -4.33% -1.84% -44.48% -33.09% -11.35% -
Total Cost 67,019 58,171 54,936 63,761 61,864 62,167 56,272 12.36%
-
Net Worth 74,441 74,336 73,842 72,154 61,382 60,674 61,386 13.73%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 16 16 - 24 24 24 24 -23.70%
Div Payout % 0.12% 0.12% - 0.16% 0.39% 0.37% 0.40% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 74,441 74,336 73,842 72,154 61,382 60,674 61,386 13.73%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 18.50% 21.39% 23.55% 21.55% 11.68% 12.24% 12.59% -
ROE 17.97% 18.77% 20.19% 21.42% 10.13% 10.83% 9.74% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 204.64 184.17 178.83 202.28 174.33 176.29 160.22 17.73%
EPS 33.29 34.73 37.10 38.46 15.48 16.35 14.89 71.06%
DPS 0.04 0.04 0.00 0.06 0.06 0.06 0.06 -23.70%
NAPS 1.8526 1.85 1.8377 1.7957 1.5276 1.51 1.5277 13.73%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 127.88 115.09 111.75 126.41 108.94 110.17 100.12 17.73%
EPS 20.81 21.70 23.18 24.03 9.67 10.22 9.30 71.16%
DPS 0.02 0.02 0.00 0.04 0.04 0.04 0.04 -37.03%
NAPS 1.1577 1.1561 1.1484 1.1222 0.9546 0.9436 0.9547 13.72%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.26 1.96 1.46 1.36 1.30 1.27 1.22 -
P/RPS 0.62 1.06 0.82 0.67 0.75 0.72 0.76 -12.70%
P/EPS 3.78 5.64 3.94 3.54 8.40 7.77 8.19 -40.30%
EY 26.42 17.72 25.41 28.28 11.91 12.87 12.20 67.46%
DY 0.03 0.02 0.00 0.04 0.05 0.05 0.05 -28.88%
P/NAPS 0.68 1.06 0.79 0.76 0.85 0.84 0.80 -10.27%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 15/11/16 -
Price 1.22 1.83 2.10 1.27 1.40 1.40 1.24 -
P/RPS 0.60 0.99 1.17 0.63 0.80 0.79 0.77 -15.33%
P/EPS 3.66 5.27 5.66 3.30 9.05 8.56 8.33 -42.23%
EY 27.29 18.98 17.66 30.28 11.06 11.68 12.01 72.92%
DY 0.03 0.02 0.00 0.05 0.04 0.04 0.05 -28.88%
P/NAPS 0.66 0.99 1.14 0.71 0.92 0.93 0.81 -12.77%

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