[MERCURY] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -3.54%
YoY- 149.18%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 83,958 82,228 74,002 71,857 81,279 70,049 70,838 12.02%
PBT 6,234 16,878 16,248 16,219 17,202 5,665 6,515 -2.90%
Tax -2,034 -1,669 -417 702 316 2,520 2,156 -
NP 4,200 15,209 15,831 16,921 17,518 8,185 8,671 -38.40%
-
NP to SH 2,806 13,378 13,955 14,906 15,453 6,219 6,570 -43.37%
-
Tax Rate 32.63% 9.89% 2.57% -4.33% -1.84% -44.48% -33.09% -
Total Cost 79,758 67,019 58,171 54,936 63,761 61,864 62,167 18.12%
-
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 16 16 16 - 24 24 24 -23.74%
Div Payout % 0.57% 0.12% 0.12% - 0.16% 0.39% 0.37% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 73,050 74,441 74,336 73,842 72,154 61,382 60,674 13.21%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.00% 18.50% 21.39% 23.55% 21.55% 11.68% 12.24% -
ROE 3.84% 17.97% 18.77% 20.19% 21.42% 10.13% 10.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 208.94 204.64 184.17 178.83 202.28 174.33 176.29 12.02%
EPS 6.98 33.29 34.73 37.10 38.46 15.48 16.35 -43.39%
DPS 0.04 0.04 0.04 0.00 0.06 0.06 0.06 -23.74%
NAPS 1.818 1.8526 1.85 1.8377 1.7957 1.5276 1.51 13.21%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 131.53 128.82 115.93 112.57 127.33 109.74 110.97 12.03%
EPS 4.40 20.96 21.86 23.35 24.21 9.74 10.29 -43.33%
DPS 0.03 0.03 0.03 0.00 0.04 0.04 0.04 -17.49%
NAPS 1.1444 1.1662 1.1645 1.1568 1.1304 0.9616 0.9505 13.21%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.18 1.26 1.96 1.46 1.36 1.30 1.27 -
P/RPS 0.56 0.62 1.06 0.82 0.67 0.75 0.72 -15.46%
P/EPS 16.90 3.78 5.64 3.94 3.54 8.40 7.77 68.11%
EY 5.92 26.42 17.72 25.41 28.28 11.91 12.87 -40.49%
DY 0.03 0.03 0.02 0.00 0.04 0.05 0.05 -28.92%
P/NAPS 0.65 0.68 1.06 0.79 0.76 0.85 0.84 -15.75%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 27/02/17 -
Price 1.12 1.22 1.83 2.10 1.27 1.40 1.40 -
P/RPS 0.54 0.60 0.99 1.17 0.63 0.80 0.79 -22.45%
P/EPS 16.04 3.66 5.27 5.66 3.30 9.05 8.56 52.16%
EY 6.24 27.29 18.98 17.66 30.28 11.06 11.68 -34.23%
DY 0.04 0.03 0.02 0.00 0.05 0.04 0.04 0.00%
P/NAPS 0.62 0.66 0.99 1.14 0.71 0.92 0.93 -23.74%

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