[MERCURY] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 42.89%
YoY- 7.2%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 43,173 33,217 32,544 21,572 23,180 24,215 24,409 9.96%
PBT 1,446 11,461 2,536 3,671 3,515 4,454 4,699 -17.82%
Tax -583 1,033 1,152 -1,049 -1,069 -1,110 -1,239 -11.80%
NP 863 12,494 3,688 2,622 2,446 3,344 3,460 -20.65%
-
NP to SH 504 11,653 2,811 2,622 2,446 3,344 3,460 -27.45%
-
Tax Rate 40.32% -9.01% -45.43% 28.58% 30.41% 24.92% 26.37% -
Total Cost 42,310 20,723 28,856 18,950 20,734 20,871 20,949 12.42%
-
Net Worth 73,050 72,154 59,151 58,211 53,213 50,155 48,672 6.99%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 24 - - - -
Div Payout % - - - 0.92% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 73,050 72,154 59,151 58,211 53,213 50,155 48,672 6.99%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.00% 37.61% 11.33% 12.15% 10.55% 13.81% 14.18% -
ROE 0.69% 16.15% 4.75% 4.50% 4.60% 6.67% 7.11% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 107.44 82.67 80.99 53.69 57.69 60.26 60.75 9.96%
EPS 1.25 29.00 6.99 6.53 6.10 8.32 8.61 -27.49%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.818 1.7957 1.4721 1.4487 1.3243 1.2482 1.2113 6.99%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 67.63 52.04 50.98 33.79 36.31 37.93 38.24 9.96%
EPS 0.79 18.26 4.40 4.11 3.83 5.24 5.42 -27.44%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.1444 1.1304 0.9267 0.9119 0.8336 0.7857 0.7625 6.99%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.18 1.36 1.17 1.31 1.56 1.15 1.53 -
P/RPS 1.10 1.65 1.44 2.44 2.70 1.91 2.52 -12.89%
P/EPS 94.08 4.69 16.72 20.08 25.63 13.82 17.77 32.00%
EY 1.06 21.32 5.98 4.98 3.90 7.24 5.63 -24.28%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.65 0.76 0.79 0.90 1.18 0.92 1.26 -10.44%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 29/08/17 23/08/16 20/08/15 21/08/14 30/08/13 29/08/12 -
Price 1.12 1.27 1.18 1.20 1.54 1.20 1.28 -
P/RPS 1.04 1.54 1.46 2.24 2.67 1.99 2.11 -11.11%
P/EPS 89.29 4.38 16.87 18.39 25.30 14.42 14.87 34.79%
EY 1.12 22.84 5.93 5.44 3.95 6.94 6.73 -25.82%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.62 0.71 0.80 0.83 1.16 0.96 1.06 -8.54%

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