[MERCURY] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
22-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -38.35%
YoY- -88.39%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 128,194 121,820 104,861 88,216 83,958 82,228 74,002 44.38%
PBT 6,870 5,770 3,029 4,493 6,234 16,878 16,248 -43.75%
Tax -2,066 -1,770 -1,207 -1,723 -2,034 -1,669 -417 191.47%
NP 4,804 4,000 1,822 2,770 4,200 15,209 15,831 -54.94%
-
NP to SH 3,811 3,020 1,348 1,730 2,806 13,378 13,955 -58.00%
-
Tax Rate 30.07% 30.68% 39.85% 38.35% 32.63% 9.89% 2.57% -
Total Cost 123,390 117,820 103,039 85,446 79,758 67,019 58,171 65.31%
-
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 16 16 16 16 -
Div Payout % - - - 0.93% 0.57% 0.12% 0.12% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 76,562 75,574 73,468 73,774 73,050 74,441 74,336 1.99%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 3.75% 3.28% 1.74% 3.14% 5.00% 18.50% 21.39% -
ROE 4.98% 4.00% 1.83% 2.34% 3.84% 17.97% 18.77% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 319.03 303.17 260.97 219.54 208.94 204.64 184.17 44.38%
EPS 9.48 7.52 3.35 4.31 6.98 33.29 34.73 -58.02%
DPS 0.00 0.00 0.00 0.04 0.04 0.04 0.04 -
NAPS 1.9054 1.8808 1.8284 1.836 1.818 1.8526 1.85 1.99%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 200.83 190.84 164.27 138.20 131.53 128.82 115.93 44.38%
EPS 5.97 4.73 2.11 2.71 4.40 20.96 21.86 -58.00%
DPS 0.00 0.00 0.00 0.03 0.03 0.03 0.03 -
NAPS 1.1994 1.1839 1.1509 1.1557 1.1444 1.1662 1.1645 1.99%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.765 0.81 0.90 1.05 1.18 1.26 1.96 -
P/RPS 0.24 0.27 0.34 0.48 0.56 0.62 1.06 -62.95%
P/EPS 8.07 10.78 26.83 24.39 16.90 3.78 5.64 27.06%
EY 12.40 9.28 3.73 4.10 5.92 26.42 17.72 -21.23%
DY 0.00 0.00 0.00 0.04 0.03 0.03 0.02 -
P/NAPS 0.40 0.43 0.49 0.57 0.65 0.68 1.06 -47.87%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 -
Price 0.73 0.725 0.88 1.00 1.12 1.22 1.83 -
P/RPS 0.23 0.24 0.34 0.46 0.54 0.60 0.99 -62.30%
P/EPS 7.70 9.65 26.23 23.23 16.04 3.66 5.27 28.85%
EY 12.99 10.37 3.81 4.31 6.24 27.29 18.98 -22.39%
DY 0.00 0.00 0.00 0.04 0.04 0.03 0.02 -
P/NAPS 0.38 0.39 0.48 0.54 0.62 0.66 0.99 -47.27%

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