[MERCURY] YoY TTM Result on 31-Dec-2015 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -6.84%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 104,861 74,002 70,838 55,666 46,316 47,711 49,191 13.43%
PBT 3,029 16,248 6,515 9,574 7,144 8,652 8,797 -16.27%
Tax -1,207 -417 2,156 -2,914 -2,013 -2,128 -2,533 -11.61%
NP 1,822 15,831 8,671 6,660 5,131 6,524 6,264 -18.59%
-
NP to SH 1,348 13,955 6,570 5,571 5,131 6,524 6,264 -22.57%
-
Tax Rate 39.85% 2.57% -33.09% 30.44% 28.18% 24.60% 28.79% -
Total Cost 103,039 58,171 62,167 49,006 41,185 41,187 42,927 15.70%
-
Net Worth 73,468 74,336 60,674 40,203 55,591 54,784 51,473 6.10%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 16 24 - 40 32 32 -
Div Payout % - 0.12% 0.37% - 0.78% 0.49% 0.51% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 73,468 74,336 60,674 40,203 55,591 54,784 51,473 6.10%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.74% 21.39% 12.24% 11.96% 11.08% 13.67% 12.73% -
ROE 1.83% 18.77% 10.83% 13.86% 9.23% 11.91% 12.17% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 260.97 184.17 176.29 138.46 115.27 118.74 122.42 13.43%
EPS 3.35 34.73 16.35 13.86 12.77 16.24 15.59 -22.59%
DPS 0.00 0.04 0.06 0.00 0.10 0.08 0.08 -
NAPS 1.8284 1.85 1.51 1.00 1.3835 1.3634 1.281 6.10%
Adjusted Per Share Value based on latest NOSH - 40,182
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 163.08 115.09 110.17 86.57 72.03 74.20 76.50 13.43%
EPS 2.10 21.70 10.22 8.66 7.98 10.15 9.74 -22.55%
DPS 0.00 0.02 0.04 0.00 0.06 0.05 0.05 -
NAPS 1.1426 1.1561 0.9436 0.6252 0.8646 0.852 0.8005 6.10%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.90 1.96 1.27 1.21 1.23 1.27 1.05 -
P/RPS 0.34 1.06 0.72 0.87 1.07 1.07 0.86 -14.32%
P/EPS 26.83 5.64 7.77 8.73 9.63 7.82 6.74 25.87%
EY 3.73 17.72 12.87 11.45 10.38 12.78 14.85 -20.55%
DY 0.00 0.02 0.05 0.00 0.08 0.06 0.08 -
P/NAPS 0.49 1.06 0.84 1.21 0.89 0.93 0.82 -8.22%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 25/02/16 26/02/15 24/02/14 25/02/13 -
Price 0.88 1.83 1.40 1.45 1.55 1.35 1.05 -
P/RPS 0.34 0.99 0.79 1.05 1.34 1.14 0.86 -14.32%
P/EPS 26.23 5.27 8.56 10.46 12.14 8.31 6.74 25.40%
EY 3.81 18.98 11.68 9.56 8.24 12.03 14.85 -20.27%
DY 0.00 0.02 0.04 0.00 0.06 0.06 0.08 -
P/NAPS 0.48 0.99 0.93 1.45 1.12 0.99 0.82 -8.53%

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