[MERCURY] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -4.13%
YoY- 115.11%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 104,861 88,216 83,958 82,228 74,002 71,857 81,279 18.45%
PBT 3,029 4,493 6,234 16,878 16,248 16,219 17,202 -68.48%
Tax -1,207 -1,723 -2,034 -1,669 -417 702 316 -
NP 1,822 2,770 4,200 15,209 15,831 16,921 17,518 -77.79%
-
NP to SH 1,348 1,730 2,806 13,378 13,955 14,906 15,453 -80.24%
-
Tax Rate 39.85% 38.35% 32.63% 9.89% 2.57% -4.33% -1.84% -
Total Cost 103,039 85,446 79,758 67,019 58,171 54,936 63,761 37.58%
-
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 16 16 16 16 - 24 -
Div Payout % - 0.93% 0.57% 0.12% 0.12% - 0.16% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 73,468 73,774 73,050 74,441 74,336 73,842 72,154 1.20%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.74% 3.14% 5.00% 18.50% 21.39% 23.55% 21.55% -
ROE 1.83% 2.34% 3.84% 17.97% 18.77% 20.19% 21.42% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 260.97 219.54 208.94 204.64 184.17 178.83 202.28 18.45%
EPS 3.35 4.31 6.98 33.29 34.73 37.10 38.46 -80.26%
DPS 0.00 0.04 0.04 0.04 0.04 0.00 0.06 -
NAPS 1.8284 1.836 1.818 1.8526 1.85 1.8377 1.7957 1.20%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 163.08 137.19 130.57 127.88 115.09 111.75 126.41 18.45%
EPS 2.10 2.69 4.36 20.81 21.70 23.18 24.03 -80.21%
DPS 0.00 0.02 0.02 0.02 0.02 0.00 0.04 -
NAPS 1.1426 1.1473 1.1361 1.1577 1.1561 1.1484 1.1222 1.20%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.90 1.05 1.18 1.26 1.96 1.46 1.36 -
P/RPS 0.34 0.48 0.56 0.62 1.06 0.82 0.67 -36.30%
P/EPS 26.83 24.39 16.90 3.78 5.64 3.94 3.54 284.42%
EY 3.73 4.10 5.92 26.42 17.72 25.41 28.28 -73.99%
DY 0.00 0.04 0.03 0.03 0.02 0.00 0.04 -
P/NAPS 0.49 0.57 0.65 0.68 1.06 0.79 0.76 -25.30%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 22/11/18 24/08/18 24/05/18 27/02/18 21/11/17 29/08/17 -
Price 0.88 1.00 1.12 1.22 1.83 2.10 1.27 -
P/RPS 0.34 0.46 0.54 0.60 0.99 1.17 0.63 -33.63%
P/EPS 26.23 23.23 16.04 3.66 5.27 5.66 3.30 296.77%
EY 3.81 4.31 6.24 27.29 18.98 17.66 30.28 -74.79%
DY 0.00 0.04 0.04 0.03 0.02 0.00 0.05 -
P/NAPS 0.48 0.54 0.62 0.66 0.99 1.14 0.71 -22.91%

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