[MERCURY] QoQ TTM 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- -3.72%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 56,358 44,708 46,509 46,316 46,246 46,676 47,577 11.94%
PBT 9,468 7,300 7,365 7,144 7,422 7,711 8,748 5.40%
Tax -2,913 -1,993 -2,077 -2,013 -2,093 -2,086 -2,152 22.34%
NP 6,555 5,307 5,288 5,131 5,329 5,625 6,596 -0.41%
-
NP to SH 5,980 5,307 5,288 5,131 5,329 5,625 6,596 -6.32%
-
Tax Rate 30.77% 27.30% 28.20% 28.18% 28.20% 27.05% 24.60% -
Total Cost 49,803 39,401 41,221 41,185 40,917 41,051 40,981 13.86%
-
Net Worth 57,785 58,393 57,382 55,591 54,555 40,182 56,463 1.55%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - 40 40 40 40 - -
Div Payout % - - 0.76% 0.78% 0.75% 0.71% - -
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 57,785 58,393 57,382 55,591 54,555 40,182 56,463 1.55%
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 11.63% 11.87% 11.37% 11.08% 11.52% 12.05% 13.86% -
ROE 10.35% 9.09% 9.22% 9.23% 9.77% 14.00% 11.68% -
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 140.34 110.92 115.83 115.27 115.09 116.16 118.40 11.98%
EPS 14.89 13.17 13.17 12.77 13.26 14.00 16.42 -6.30%
DPS 0.00 0.00 0.10 0.10 0.10 0.10 0.00 -
NAPS 1.4389 1.4487 1.4291 1.3835 1.3577 1.00 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 87.65 69.53 72.33 72.03 71.92 72.59 73.99 11.94%
EPS 9.30 8.25 8.22 7.98 8.29 8.75 10.26 -6.33%
DPS 0.00 0.00 0.06 0.06 0.06 0.06 0.00 -
NAPS 0.8987 0.9081 0.8924 0.8646 0.8484 0.6249 0.8781 1.55%
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 0.78 1.18 1.26 1.07 1.30 1.34 1.18 -24.09%
P/EPS 7.39 9.95 11.09 9.63 11.31 11.14 8.53 -9.11%
EY 13.54 10.05 9.02 10.38 8.84 8.97 11.73 10.02%
DY 0.00 0.00 0.07 0.08 0.07 0.06 0.00 -
P/NAPS 0.76 0.90 1.02 0.89 1.10 1.56 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 0.96 1.08 1.23 1.34 1.21 1.33 1.26 -16.56%
P/EPS 9.07 9.11 10.78 12.14 10.48 11.00 9.08 -0.07%
EY 11.03 10.97 9.27 8.24 9.54 9.09 11.02 0.06%
DY 0.00 0.00 0.07 0.06 0.07 0.06 0.00 -
P/NAPS 0.94 0.83 0.99 1.12 1.02 1.54 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