[MERCURY] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 127.98%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 66,507 43,173 33,217 32,544 21,572 23,180 24,215 18.33%
PBT 5,287 1,446 11,461 2,536 3,671 3,515 4,454 2.89%
Tax -1,442 -583 1,033 1,152 -1,049 -1,069 -1,110 4.45%
NP 3,845 863 12,494 3,688 2,622 2,446 3,344 2.35%
-
NP to SH 2,967 504 11,653 2,811 2,622 2,446 3,344 -1.97%
-
Tax Rate 27.27% 40.32% -9.01% -45.43% 28.58% 30.41% 24.92% -
Total Cost 62,662 42,310 20,723 28,856 18,950 20,734 20,871 20.09%
-
Net Worth 76,562 73,050 72,154 59,151 58,211 53,213 50,155 7.30%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 24 - - -
Div Payout % - - - - 0.92% - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 76,562 73,050 72,154 59,151 58,211 53,213 50,155 7.30%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.78% 2.00% 37.61% 11.33% 12.15% 10.55% 13.81% -
ROE 3.88% 0.69% 16.15% 4.75% 4.50% 4.60% 6.67% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 165.51 107.44 82.67 80.99 53.69 57.69 60.26 18.33%
EPS 7.38 1.25 29.00 6.99 6.53 6.10 8.32 -1.97%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 1.9054 1.818 1.7957 1.4721 1.4487 1.3243 1.2482 7.30%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 104.19 67.63 52.04 50.98 33.79 36.31 37.93 18.33%
EPS 4.65 0.79 18.26 4.40 4.11 3.83 5.24 -1.97%
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.00 -
NAPS 1.1994 1.1444 1.1304 0.9267 0.9119 0.8336 0.7857 7.30%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.765 1.18 1.36 1.17 1.31 1.56 1.15 -
P/RPS 0.46 1.10 1.65 1.44 2.44 2.70 1.91 -21.11%
P/EPS 10.36 94.08 4.69 16.72 20.08 25.63 13.82 -4.68%
EY 9.65 1.06 21.32 5.98 4.98 3.90 7.24 4.90%
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.40 0.65 0.76 0.79 0.90 1.18 0.92 -12.95%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 24/08/18 29/08/17 23/08/16 20/08/15 21/08/14 30/08/13 -
Price 0.73 1.12 1.27 1.18 1.20 1.54 1.20 -
P/RPS 0.44 1.04 1.54 1.46 2.24 2.67 1.99 -22.22%
P/EPS 9.89 89.29 4.38 16.87 18.39 25.30 14.42 -6.08%
EY 10.11 1.12 22.84 5.93 5.44 3.95 6.94 6.46%
DY 0.00 0.00 0.00 0.00 0.05 0.00 0.00 -
P/NAPS 0.38 0.62 0.71 0.80 0.83 1.16 0.96 -14.30%

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