[MERCURY] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 17.93%
YoY- 22.41%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 91,646 72,694 71,333 59,720 46,332 48,284 49,334 10.86%
PBT 3,974 19,648 7,256 10,205 7,106 8,744 8,828 -12.45%
Tax -1,566 173 1,620 -3,254 -2,054 -2,100 -2,544 -7.76%
NP 2,408 19,821 8,876 6,950 5,052 6,644 6,284 -14.76%
-
NP to SH 1,669 17,790 6,729 6,184 5,052 6,644 6,284 -19.81%
-
Tax Rate 39.41% -0.88% -22.33% 31.89% 28.91% 24.02% 28.82% -
Total Cost 89,238 52,873 62,457 52,769 41,280 41,640 43,050 12.91%
-
Net Worth 73,774 73,842 61,386 57,817 54,555 53,245 49,922 6.72%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 64 - - - - -
Div Payout % - - 0.96% - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 73,774 73,842 61,386 57,817 54,555 53,245 49,922 6.72%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.63% 27.27% 12.44% 11.64% 10.90% 13.76% 12.74% -
ROE 2.26% 24.09% 10.96% 10.70% 9.26% 12.48% 12.59% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 228.08 180.91 177.53 148.62 115.31 120.16 122.78 10.86%
EPS 4.16 44.28 16.75 15.39 12.57 16.53 15.64 -19.79%
DPS 0.00 0.00 0.16 0.00 0.00 0.00 0.00 -
NAPS 1.836 1.8377 1.5277 1.4389 1.3577 1.3251 1.2424 6.72%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 143.57 113.88 111.75 93.56 72.58 75.64 77.29 10.86%
EPS 2.62 27.87 10.54 9.69 7.91 10.41 9.84 -19.78%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 1.1557 1.1568 0.9617 0.9058 0.8546 0.8341 0.7821 6.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.05 1.46 1.22 1.10 1.50 1.30 1.25 -
P/RPS 0.46 0.81 0.69 0.74 1.30 1.08 1.02 -12.42%
P/EPS 25.27 3.30 7.28 7.15 11.93 7.86 7.99 21.14%
EY 3.96 30.33 13.73 13.99 8.38 12.72 12.51 -17.43%
DY 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 0.80 0.76 1.10 0.98 1.01 -9.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 15/11/16 19/11/15 20/11/14 28/11/13 22/11/12 -
Price 1.00 2.10 1.24 1.35 1.39 1.22 1.20 -
P/RPS 0.44 1.16 0.70 0.91 1.21 1.02 0.98 -12.48%
P/EPS 24.07 4.74 7.40 8.77 11.06 7.38 7.67 20.98%
EY 4.15 21.08 13.51 11.40 9.05 13.55 13.03 -17.35%
DY 0.00 0.00 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 1.14 0.81 0.94 1.02 0.92 0.97 -9.29%

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