[MERCURY] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -10.81%
YoY- -6.03%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 70,838 64,378 66,639 58,181 55,666 56,358 44,708 35.72%
PBT 6,515 7,280 8,524 8,235 9,574 9,468 7,300 -7.27%
Tax 2,156 826 -797 -1,772 -2,914 -2,913 -1,993 -
NP 8,671 8,106 7,727 6,463 6,660 6,555 5,307 38.51%
-
NP to SH 6,570 5,982 5,761 4,969 5,571 5,980 5,307 15.22%
-
Tax Rate -33.09% -11.35% 9.35% 21.52% 30.44% 30.77% 27.30% -
Total Cost 62,167 56,272 58,912 51,718 49,006 49,803 39,401 35.34%
-
Net Worth 60,674 61,386 59,151 59,983 40,203 57,785 58,393 2.57%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 24 24 - - - - - -
Div Payout % 0.37% 0.40% - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 60,674 61,386 59,151 59,983 40,203 57,785 58,393 2.57%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 12.24% 12.59% 11.60% 11.11% 11.96% 11.63% 11.87% -
ROE 10.83% 9.74% 9.74% 8.28% 13.86% 10.35% 9.09% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 176.29 160.22 165.84 144.79 138.46 140.34 110.92 35.99%
EPS 16.35 14.89 14.34 12.37 13.86 14.89 13.17 15.43%
DPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.5277 1.4721 1.4928 1.00 1.4389 1.4487 2.78%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 110.17 100.12 103.64 90.48 86.57 87.65 69.53 35.72%
EPS 10.22 9.30 8.96 7.73 8.66 9.30 8.25 15.26%
DPS 0.04 0.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9436 0.9547 0.9199 0.9329 0.6252 0.8987 0.9081 2.57%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.27 1.22 1.17 1.21 1.21 1.10 1.31 -
P/RPS 0.72 0.76 0.71 0.84 0.87 0.78 1.18 -27.95%
P/EPS 7.77 8.19 8.16 9.78 8.73 7.39 9.95 -15.13%
EY 12.87 12.20 12.25 10.22 11.45 13.54 10.05 17.83%
DY 0.05 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.80 0.79 0.81 1.21 0.76 0.90 -4.47%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 15/11/16 23/08/16 25/05/16 25/02/16 19/11/15 20/08/15 -
Price 1.40 1.24 1.18 1.23 1.45 1.35 1.20 -
P/RPS 0.79 0.77 0.71 0.85 1.05 0.96 1.08 -18.73%
P/EPS 8.56 8.33 8.23 9.95 10.46 9.07 9.11 -4.04%
EY 11.68 12.01 12.15 10.05 9.56 11.03 10.97 4.24%
DY 0.04 0.05 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.81 0.80 0.82 1.45 0.94 0.83 7.84%

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