[MERCURY] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 52.16%
YoY- 9.36%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 87,088 54,184 57,340 47,280 46,508 47,044 45,644 11.36%
PBT 3,580 1,060 4,460 9,816 8,932 8,548 8,944 -14.14%
Tax -1,460 3,548 2,092 -2,476 -2,220 -2,124 -2,244 -6.91%
NP 2,120 4,608 6,552 7,340 6,712 6,424 6,700 -17.44%
-
NP to SH 1,220 3,528 4,932 7,340 6,712 6,424 6,700 -24.70%
-
Tax Rate 40.78% -334.72% -46.91% 25.22% 24.85% 24.85% 25.09% -
Total Cost 84,968 49,576 50,788 39,940 39,796 40,620 38,944 13.87%
-
Net Worth 74,441 61,382 59,983 57,424 56,463 53,080 50,227 6.77%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - 160 128 128 -
Div Payout % - - - - 2.39% 2.00% 1.92% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 74,441 61,382 59,983 57,424 56,463 53,080 50,227 6.77%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.43% 8.50% 11.43% 15.52% 14.43% 13.66% 14.68% -
ROE 1.64% 5.75% 8.22% 12.78% 11.89% 12.10% 13.34% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 216.73 134.85 142.70 117.66 115.74 117.08 113.59 11.36%
EPS 3.04 8.76 12.24 18.28 16.72 16.00 16.68 -24.69%
DPS 0.00 0.00 0.00 0.00 0.40 0.32 0.32 -
NAPS 1.8526 1.5276 1.4928 1.4291 1.4052 1.321 1.25 6.77%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 135.44 84.27 89.18 73.53 72.33 73.16 70.99 11.36%
EPS 1.90 5.49 7.67 11.42 10.44 9.99 10.42 -24.68%
DPS 0.00 0.00 0.00 0.00 0.25 0.20 0.20 -
NAPS 1.1577 0.9546 0.9329 0.8931 0.8781 0.8255 0.7811 6.77%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.26 1.30 1.21 1.46 1.40 1.08 1.06 -
P/RPS 0.58 0.96 0.85 1.24 1.21 0.92 0.93 -7.56%
P/EPS 41.50 14.81 9.86 7.99 8.38 6.76 6.36 36.67%
EY 2.41 6.75 10.14 12.51 11.93 14.80 15.73 -26.83%
DY 0.00 0.00 0.00 0.00 0.29 0.30 0.30 -
P/NAPS 0.68 0.85 0.81 1.02 1.00 0.82 0.85 -3.64%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 24/05/17 25/05/16 27/05/15 26/05/14 27/05/13 25/05/12 -
Price 1.22 1.40 1.23 1.42 1.49 1.16 1.49 -
P/RPS 0.56 1.04 0.86 1.21 1.29 0.99 1.31 -13.20%
P/EPS 40.18 15.95 10.02 7.77 8.92 7.26 8.94 28.44%
EY 2.49 6.27 9.98 12.86 11.21 13.78 11.19 -22.14%
DY 0.00 0.00 0.00 0.00 0.27 0.28 0.21 -
P/NAPS 0.66 0.92 0.82 0.99 1.06 0.88 1.19 -9.35%

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