[MERCURY] YoY TTM 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- 0.36%
YoY- -5.65%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 83,958 81,279 66,639 44,708 46,676 48,997 49,923 9.04%
PBT 6,234 17,202 8,524 7,300 7,711 8,553 9,797 -7.25%
Tax -2,034 316 -797 -1,993 -2,086 -2,404 -2,424 -2.87%
NP 4,200 17,518 7,727 5,307 5,625 6,149 7,373 -8.94%
-
NP to SH 2,806 15,453 5,761 5,307 5,625 6,149 7,373 -14.86%
-
Tax Rate 32.63% -1.84% 9.35% 27.30% 27.05% 28.11% 24.74% -
Total Cost 79,758 63,761 58,912 39,401 41,051 42,848 42,550 11.03%
-
Net Worth 73,050 72,154 59,151 58,393 40,182 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 16 24 - - 40 32 32 -10.90%
Div Payout % 0.57% 0.16% - - 0.71% 0.52% 0.44% -
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 58,393 40,182 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 5.00% 21.55% 11.60% 11.87% 12.05% 12.55% 14.77% -
ROE 3.84% 21.42% 9.74% 9.09% 14.00% 12.26% 15.15% -
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 208.94 202.28 165.84 110.92 116.16 121.94 124.24 9.04%
EPS 6.98 38.46 14.34 13.17 14.00 15.30 18.35 -14.87%
DPS 0.04 0.06 0.00 0.00 0.10 0.08 0.08 -10.90%
NAPS 1.818 1.7957 1.4721 1.4487 1.00 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 131.53 127.33 104.40 70.04 73.12 76.76 78.21 9.04%
EPS 4.40 24.21 9.03 8.31 8.81 9.63 11.55 -14.85%
DPS 0.03 0.04 0.00 0.00 0.06 0.05 0.05 -8.15%
NAPS 1.1444 1.1304 0.9267 0.9148 0.6295 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 0.56 0.67 0.71 1.18 1.34 0.94 1.23 -12.28%
P/EPS 16.90 3.54 8.16 9.95 11.14 7.51 8.34 12.48%
EY 5.92 28.28 12.25 10.05 8.97 13.31 11.99 -11.09%
DY 0.03 0.04 0.00 0.00 0.06 0.07 0.05 -8.15%
P/NAPS 0.65 0.76 0.79 0.90 1.56 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 0.54 0.63 0.71 1.08 1.33 0.98 1.03 -10.19%
P/EPS 16.04 3.30 8.23 9.11 11.00 7.84 6.98 14.86%
EY 6.24 30.28 12.15 10.97 9.09 12.75 14.34 -12.94%
DY 0.04 0.05 0.00 0.00 0.06 0.07 0.06 -6.53%
P/NAPS 0.62 0.71 0.80 0.83 1.54 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