[MERCURY] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -6.38%
YoY- 112.4%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 88,216 83,958 82,228 74,002 71,857 81,279 70,049 16.60%
PBT 4,493 6,234 16,878 16,248 16,219 17,202 5,665 -14.30%
Tax -1,723 -2,034 -1,669 -417 702 316 2,520 -
NP 2,770 4,200 15,209 15,831 16,921 17,518 8,185 -51.40%
-
NP to SH 1,730 2,806 13,378 13,955 14,906 15,453 6,219 -57.35%
-
Tax Rate 38.35% 32.63% 9.89% 2.57% -4.33% -1.84% -44.48% -
Total Cost 85,446 79,758 67,019 58,171 54,936 63,761 61,864 23.99%
-
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 16 16 16 16 - 24 24 -23.66%
Div Payout % 0.93% 0.57% 0.12% 0.12% - 0.16% 0.39% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 73,774 73,050 74,441 74,336 73,842 72,154 61,382 13.02%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.14% 5.00% 18.50% 21.39% 23.55% 21.55% 11.68% -
ROE 2.34% 3.84% 17.97% 18.77% 20.19% 21.42% 10.13% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 219.54 208.94 204.64 184.17 178.83 202.28 174.33 16.60%
EPS 4.31 6.98 33.29 34.73 37.10 38.46 15.48 -57.32%
DPS 0.04 0.04 0.04 0.04 0.00 0.06 0.06 -23.66%
NAPS 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.5276 13.02%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 137.19 130.57 127.88 115.09 111.75 126.41 108.94 16.59%
EPS 2.69 4.36 20.81 21.70 23.18 24.03 9.67 -57.35%
DPS 0.02 0.02 0.02 0.02 0.00 0.04 0.04 -36.97%
NAPS 1.1473 1.1361 1.1577 1.1561 1.1484 1.1222 0.9546 13.02%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.05 1.18 1.26 1.96 1.46 1.36 1.30 -
P/RPS 0.48 0.56 0.62 1.06 0.82 0.67 0.75 -25.71%
P/EPS 24.39 16.90 3.78 5.64 3.94 3.54 8.40 103.39%
EY 4.10 5.92 26.42 17.72 25.41 28.28 11.91 -50.84%
DY 0.04 0.03 0.03 0.02 0.00 0.04 0.05 -13.81%
P/NAPS 0.57 0.65 0.68 1.06 0.79 0.76 0.85 -23.36%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 24/05/17 -
Price 1.00 1.12 1.22 1.83 2.10 1.27 1.40 -
P/RPS 0.46 0.54 0.60 0.99 1.17 0.63 0.80 -30.82%
P/EPS 23.23 16.04 3.66 5.27 5.66 3.30 9.05 87.36%
EY 4.31 6.24 27.29 18.98 17.66 30.28 11.06 -46.61%
DY 0.04 0.04 0.03 0.02 0.00 0.05 0.04 0.00%
P/NAPS 0.54 0.62 0.66 0.99 1.14 0.71 0.92 -29.87%

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