[MERCURY] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
21-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 45.77%
YoY- -26.85%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 33,217 32,544 21,572 23,180 24,215 24,409 24,767 5.00%
PBT 11,461 2,536 3,671 3,515 4,454 4,699 4,865 15.33%
Tax 1,033 1,152 -1,049 -1,069 -1,110 -1,239 -1,210 -
NP 12,494 3,688 2,622 2,446 3,344 3,460 3,655 22.71%
-
NP to SH 11,653 2,811 2,622 2,446 3,344 3,460 3,655 21.29%
-
Tax Rate -9.01% -45.43% 28.58% 30.41% 24.92% 26.37% 24.87% -
Total Cost 20,723 28,856 18,950 20,734 20,871 20,949 21,112 -0.30%
-
Net Worth 72,154 59,151 58,211 53,213 50,155 48,672 44,582 8.34%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - 24 - - - 32 -
Div Payout % - - 0.92% - - - 0.88% -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 72,154 59,151 58,211 53,213 50,155 48,672 44,582 8.34%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,164 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 37.61% 11.33% 12.15% 10.55% 13.81% 14.18% 14.76% -
ROE 16.15% 4.75% 4.50% 4.60% 6.67% 7.11% 8.20% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 82.67 80.99 53.69 57.69 60.26 60.75 61.66 5.00%
EPS 29.00 6.99 6.53 6.10 8.32 8.61 9.10 21.28%
DPS 0.00 0.00 0.06 0.00 0.00 0.00 0.08 -
NAPS 1.7957 1.4721 1.4487 1.3243 1.2482 1.2113 1.11 8.33%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 52.04 50.98 33.79 36.31 37.93 38.24 38.80 5.01%
EPS 18.26 4.40 4.11 3.83 5.24 5.42 5.73 21.28%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.05 -
NAPS 1.1304 0.9267 0.9119 0.8336 0.7857 0.7625 0.6984 8.34%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.36 1.17 1.31 1.56 1.15 1.53 0.88 -
P/RPS 1.65 1.44 2.44 2.70 1.91 2.52 1.43 2.41%
P/EPS 4.69 16.72 20.08 25.63 13.82 17.77 9.67 -11.35%
EY 21.32 5.98 4.98 3.90 7.24 5.63 10.34 12.80%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.09 -
P/NAPS 0.76 0.79 0.90 1.18 0.92 1.26 0.79 -0.64%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 29/08/17 23/08/16 20/08/15 21/08/14 30/08/13 29/08/12 25/08/11 -
Price 1.27 1.18 1.20 1.54 1.20 1.28 0.81 -
P/RPS 1.54 1.46 2.24 2.67 1.99 2.11 1.31 2.73%
P/EPS 4.38 16.87 18.39 25.30 14.42 14.87 8.90 -11.13%
EY 22.84 5.93 5.44 3.95 6.94 6.73 11.23 12.54%
DY 0.00 0.00 0.05 0.00 0.00 0.00 0.10 -
P/NAPS 0.71 0.80 0.83 1.16 0.96 1.06 0.73 -0.46%

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