[MERCURY] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -32.22%
YoY- -3.74%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 11,051 4,990 10,270 116,844 88,216 71,857 64,378 -25.44%
PBT -26,076 -6,909 -7,331 5,848 4,493 16,219 7,280 -
Tax 5,443 -1 670 -1,665 -1,723 702 826 36.90%
NP -20,633 -6,910 -6,661 4,183 2,770 16,921 8,106 -
-
NP to SH -20,633 -6,910 -6,661 3,519 1,730 14,906 5,982 -
-
Tax Rate - - - 28.47% 38.35% -4.33% -11.35% -
Total Cost 31,684 11,900 16,931 112,661 85,446 54,936 56,272 -9.12%
-
Net Worth 71,373 63,069 65,002 76,884 73,774 73,842 61,386 2.54%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 16 - 24 -
Div Payout % - - - - 0.93% - 0.40% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 71,373 63,069 65,002 76,884 73,774 73,842 61,386 2.54%
NOSH 64,300 44,200 40,182 40,182 40,182 40,182 40,182 8.14%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin -186.71% -138.48% -64.86% 3.58% 3.14% 23.55% 12.59% -
ROE -28.91% -10.96% -10.25% 4.58% 2.34% 20.19% 9.74% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 17.19 11.29 25.56 290.79 219.54 178.83 160.22 -31.05%
EPS -32.09 -15.63 -16.58 8.76 4.31 37.10 14.89 -
DPS 0.00 0.00 0.00 0.00 0.04 0.00 0.06 -
NAPS 1.11 1.4269 1.6177 1.9134 1.836 1.8377 1.5277 -5.18%
Adjusted Per Share Value based on latest NOSH - 44,200
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 17.31 7.82 16.09 183.05 138.20 112.57 100.85 -25.44%
EPS -32.32 -10.83 -10.43 5.51 2.71 23.35 9.37 -
DPS 0.00 0.00 0.00 0.00 0.03 0.00 0.04 -
NAPS 1.1181 0.988 1.0183 1.2045 1.1557 1.1568 0.9617 2.54%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.875 1.18 0.645 0.72 1.05 1.46 1.22 -
P/RPS 5.09 10.45 2.52 0.25 0.48 0.82 0.76 37.27%
P/EPS -2.73 -7.55 -3.89 8.22 24.39 3.94 8.19 -
EY -36.67 -13.25 -25.70 12.16 4.10 25.41 12.20 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.05 -
P/NAPS 0.79 0.83 0.40 0.38 0.57 0.79 0.80 -0.20%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 23/11/21 24/11/20 26/11/19 22/11/18 21/11/17 15/11/16 -
Price 1.00 1.09 0.66 0.76 1.00 2.10 1.24 -
P/RPS 5.82 9.65 2.58 0.26 0.46 1.17 0.77 40.06%
P/EPS -3.12 -6.97 -3.98 8.68 23.23 5.66 8.33 -
EY -32.09 -14.34 -25.12 11.52 4.31 17.66 12.01 -
DY 0.00 0.00 0.00 0.00 0.04 0.00 0.05 -
P/NAPS 0.90 0.76 0.41 0.40 0.54 1.14 0.81 1.77%

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