[MERCURY] YoY Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 54.91%
YoY- -23.96%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 54,521 53,500 44,790 34,749 36,213 37,001 37,073 6.63%
PBT 14,736 5,442 7,654 5,330 6,558 6,621 7,244 12.55%
Tax 130 1,215 -2,441 -1,541 -1,575 -1,908 -1,856 -
NP 14,866 6,657 5,213 3,789 4,983 4,713 5,388 18.41%
-
NP to SH 13,343 5,047 4,638 3,789 4,983 4,713 5,388 16.29%
-
Tax Rate -0.88% -22.33% 31.89% 28.91% 24.02% 28.82% 25.62% -
Total Cost 39,655 46,843 39,577 30,960 31,230 32,288 31,685 3.80%
-
Net Worth 73,842 61,386 57,817 54,555 53,245 49,922 46,205 8.11%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 48 - - - - - -
Div Payout % - 0.96% - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 73,842 61,386 57,817 54,555 53,245 49,922 46,205 8.11%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,178 0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 27.27% 12.44% 11.64% 10.90% 13.76% 12.74% 14.53% -
ROE 18.07% 8.22% 8.02% 6.95% 9.36% 9.44% 11.66% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 135.69 133.14 111.47 86.48 90.12 92.08 92.27 6.63%
EPS 33.21 12.56 11.54 9.43 12.40 11.73 13.41 16.30%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8377 1.5277 1.4389 1.3577 1.3251 1.2424 1.15 8.11%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 85.41 83.81 70.17 54.44 56.73 57.97 58.08 6.63%
EPS 20.90 7.91 7.27 5.94 7.81 7.38 8.44 16.29%
DPS 0.00 0.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1568 0.9617 0.9058 0.8546 0.8341 0.7821 0.7239 8.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.46 1.22 1.10 1.50 1.30 1.25 0.805 -
P/RPS 1.08 0.92 0.99 1.73 1.44 1.36 0.87 3.66%
P/EPS 4.40 9.71 9.53 15.91 10.48 10.66 6.00 -5.03%
EY 22.74 10.30 10.49 6.29 9.54 9.38 16.66 5.31%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.80 0.76 1.10 0.98 1.01 0.70 2.03%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 21/11/17 15/11/16 19/11/15 20/11/14 28/11/13 22/11/12 23/11/11 -
Price 2.10 1.24 1.35 1.39 1.22 1.20 0.82 -
P/RPS 1.55 0.93 1.21 1.61 1.35 1.30 0.89 9.67%
P/EPS 6.32 9.87 11.70 14.74 9.84 10.23 6.11 0.56%
EY 15.81 10.13 8.55 6.78 10.16 9.77 16.35 -0.55%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.81 0.94 1.02 0.92 0.97 0.71 8.20%

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