Highlights

[MERGE] YoY TTM Result on 2014-07-31 [#2]

Stock [MERGE]: MERGE ENERGY BHD
Announcement Date 25-Sep-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Jan-2015
Quarter 31-Jul-2014  [#2]
Profit Trend QoQ -     -2.65%    YoY -     -17.86%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Revenue 73,957 43,106 43,106 128,937 87,927 169,718 64,324 2.73%
  YoY % 71.57% 0.00% -66.57% 46.64% -48.19% 163.85% -
  Horiz. % 114.98% 67.01% 67.01% 200.45% 136.69% 263.85% 100.00%
PBT 2,239 2,765 2,765 5,313 4,178 3,848 1,230 12.28%
  YoY % -19.02% 0.00% -47.96% 27.17% 8.58% 212.85% -
  Horiz. % 182.03% 224.80% 224.80% 431.95% 339.67% 312.85% 100.00%
Tax -692 -258 -258 -1,935 -397 -697 -376 12.52%
  YoY % -168.22% 0.00% 86.67% -387.41% 43.04% -85.37% -
  Horiz. % 184.04% 68.62% 68.62% 514.63% 105.59% 185.37% 100.00%
NP 1,547 2,507 2,507 3,378 3,781 3,151 854 12.17%
  YoY % -38.29% 0.00% -25.78% -10.66% 19.99% 268.97% -
  Horiz. % 181.15% 293.56% 293.56% 395.55% 442.74% 368.97% 100.00%
NP to SH 1,460 1,949 1,949 3,154 3,840 3,151 854 10.92%
  YoY % -25.09% 0.00% -38.21% -17.86% 21.87% 268.97% -
  Horiz. % 170.96% 228.22% 228.22% 369.32% 449.65% 368.97% 100.00%
Tax Rate 30.91 % 9.33 % 9.33 % 36.42 % 9.50 % 18.11 % 30.57 % 0.21%
  YoY % 231.30% 0.00% -74.38% 283.37% -47.54% -40.76% -
  Horiz. % 101.11% 30.52% 30.52% 119.14% 31.08% 59.24% 100.00%
Total Cost 72,410 40,599 40,599 125,559 84,146 166,567 63,470 2.58%
  YoY % 78.35% 0.00% -67.67% 49.22% -49.48% 162.43% -
  Horiz. % 114.09% 63.97% 63.97% 197.82% 132.58% 262.43% 100.00%
Net Worth 60,299 - 59,629 56,279 52,930 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
Dividend
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Div 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Net Worth 60,299 - 59,629 56,279 52,930 49,052 46,919 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.90% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
NOSH 67,000 67,000 67,000 67,000 67,000 67,195 67,999 -0.29%
  YoY % 0.00% 0.00% 0.00% 0.00% -0.29% -1.18% -
  Horiz. % 98.53% 98.53% 98.53% 98.53% 98.53% 98.82% 100.00%
Ratio Analysis
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
NP Margin 2.09 % 5.82 % 5.82 % 2.62 % 4.30 % 1.86 % 1.33 % 9.13%
  YoY % -64.09% 0.00% 122.14% -39.07% 131.18% 39.85% -
  Horiz. % 157.14% 437.59% 437.59% 196.99% 323.31% 139.85% 100.00%
ROE 2.42 % - % 3.27 % 5.60 % 7.25 % 6.42 % 1.82 % 5.66%
  YoY % 0.00% 0.00% -41.61% -22.76% 12.93% 252.75% -
  Horiz. % 132.97% 0.00% 179.67% 307.69% 398.35% 352.75% 100.00%
Per Share
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 110.38 64.34 64.34 192.44 131.23 252.57 94.59 3.03%
  YoY % 71.56% 0.00% -66.57% 46.64% -48.04% 167.02% -
  Horiz. % 116.69% 68.02% 68.02% 203.45% 138.74% 267.02% 100.00%
EPS 2.18 2.91 2.91 4.71 5.73 4.69 1.26 11.18%
  YoY % -25.09% 0.00% -38.22% -17.80% 22.17% 272.22% -
  Horiz. % 173.02% 230.95% 230.95% 373.81% 454.76% 372.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 - 0.8900 0.8400 0.7900 0.7300 0.6900 5.27%
  YoY % 0.00% 0.00% 5.95% 6.33% 8.22% 5.80% -
  Horiz. % 130.43% 0.00% 128.99% 121.74% 114.49% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 66,923
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
RPS 110.38 64.34 64.34 192.44 131.23 253.31 96.01 2.73%
  YoY % 71.56% 0.00% -66.57% 46.64% -48.19% 163.84% -
  Horiz. % 114.97% 67.01% 67.01% 200.44% 136.68% 263.84% 100.00%
EPS 2.18 2.91 2.91 4.71 5.73 4.70 1.27 11.01%
  YoY % -25.09% 0.00% -38.22% -17.80% 21.91% 270.08% -
  Horiz. % 171.65% 229.13% 229.13% 370.87% 451.18% 370.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9000 - 0.8900 0.8400 0.7900 0.7321 0.7003 4.97%
  YoY % 0.00% 0.00% 5.95% 6.33% 7.91% 4.54% -
  Horiz. % 128.52% 0.00% 127.09% 119.95% 112.81% 104.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 -
Price 0.2400 0.3550 0.3700 0.5600 0.4000 0.2900 0.3000 -
P/RPS 0.22 0.55 0.58 0.29 0.30 0.11 0.32 -6.99%
  YoY % -60.00% -5.17% 100.00% -3.33% 172.73% -65.62% -
  Horiz. % 68.75% 171.88% 181.25% 90.62% 93.75% 34.38% 100.00%
P/EPS 11.01 12.20 12.72 11.90 6.98 6.18 23.89 -13.91%
  YoY % -9.75% -4.09% 6.89% 70.49% 12.94% -74.13% -
  Horiz. % 46.09% 51.07% 53.24% 49.81% 29.22% 25.87% 100.00%
EY 9.08 8.19 7.86 8.41 14.33 16.17 4.19 16.13%
  YoY % 10.87% 4.20% -6.54% -41.31% -11.38% 285.92% -
  Horiz. % 216.71% 195.47% 187.59% 200.72% 342.00% 385.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.27 0.00 0.42 0.67 0.51 0.40 0.43 -8.60%
  YoY % 0.00% 0.00% -37.31% 31.37% 27.50% -6.98% -
  Horiz. % 62.79% 0.00% 97.67% 155.81% 118.60% 93.02% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 CAGR
Date 22/11/16 - - 25/09/14 19/09/13 20/09/12 21/09/11 -
Price 0.3100 0.0000 0.0000 0.5400 0.3800 0.3100 0.2500 -
P/RPS 0.28 0.00 0.00 0.28 0.29 0.12 0.26 1.44%
  YoY % 0.00% 0.00% 0.00% -3.45% 141.67% -53.85% -
  Horiz. % 107.69% 0.00% 0.00% 107.69% 111.54% 46.15% 100.00%
P/EPS 14.23 0.00 0.00 11.47 6.63 6.61 19.91 -6.29%
  YoY % 0.00% 0.00% 0.00% 73.00% 0.30% -66.80% -
  Horiz. % 71.47% 0.00% 0.00% 57.61% 33.30% 33.20% 100.00%
EY 7.03 0.00 0.00 8.72 15.08 15.13 5.02 6.73%
  YoY % 0.00% 0.00% 0.00% -42.18% -0.33% 201.39% -
  Horiz. % 140.04% 0.00% 0.00% 173.71% 300.40% 301.39% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.34 0.00 0.00 0.64 0.48 0.42 0.36 -1.10%
  YoY % 0.00% 0.00% 0.00% 33.33% 14.29% 16.67% -
  Horiz. % 94.44% 0.00% 0.00% 177.78% 133.33% 116.67% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1912 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.880.00 
 KOTRA 1.710.00 
 UCREST 0.2150.00 
 PINEAPP 0.310.00 
 PUC 0.0850.00 
 WILLOW 0.450.00 
 IRIS 0.1450.00 
 BTECH 0.230.00 
 3A 0.870.00 
 TENAGA-C57 0.040.00 
Partners & Brokers