[MERCURY] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
23-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 13.99%
YoY- 7.21%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 54,184 70,836 71,333 65,088 57,340 66,411 59,720 -6.27%
PBT 1,060 6,598 7,256 5,072 4,460 9,920 10,205 -77.87%
Tax 3,548 2,072 1,620 2,304 2,092 -3,205 -3,254 -
NP 4,608 8,670 8,876 7,376 6,552 6,715 6,950 -23.94%
-
NP to SH 3,528 6,569 6,729 5,622 4,932 5,626 6,184 -31.18%
-
Tax Rate -334.72% -31.40% -22.33% -45.43% -46.91% 32.31% 31.89% -
Total Cost 49,576 62,166 62,457 57,712 50,788 59,696 52,769 -4.07%
-
Net Worth 61,382 60,674 61,386 59,151 59,983 58,806 57,817 4.06%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 48 64 - - - - -
Div Payout % - 0.73% 0.96% - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 61,382 60,674 61,386 59,151 59,983 58,806 57,817 4.06%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 8.50% 12.24% 12.44% 11.33% 11.43% 10.11% 11.64% -
ROE 5.75% 10.83% 10.96% 9.50% 8.22% 9.57% 10.70% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 134.85 176.29 177.53 161.98 142.70 165.28 148.62 -6.27%
EPS 8.76 16.35 16.75 13.98 12.24 14.00 15.39 -31.29%
DPS 0.00 0.12 0.16 0.00 0.00 0.00 0.00 -
NAPS 1.5276 1.51 1.5277 1.4721 1.4928 1.4635 1.4389 4.06%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 84.27 110.16 110.94 101.23 89.18 103.28 92.88 -6.27%
EPS 5.49 10.22 10.47 8.74 7.67 8.75 9.62 -31.17%
DPS 0.00 0.07 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.9546 0.9436 0.9547 0.9199 0.9329 0.9146 0.8992 4.06%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.30 1.27 1.22 1.17 1.21 1.21 1.10 -
P/RPS 0.96 0.72 0.69 0.72 0.85 0.73 0.74 18.92%
P/EPS 14.81 7.77 7.28 8.36 9.86 8.64 7.15 62.42%
EY 6.75 12.87 13.73 11.96 10.14 11.57 13.99 -38.45%
DY 0.00 0.09 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.84 0.80 0.79 0.81 0.83 0.76 7.73%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 15/11/16 23/08/16 25/05/16 25/02/16 19/11/15 -
Price 1.40 1.40 1.24 1.18 1.23 1.45 1.35 -
P/RPS 1.04 0.79 0.70 0.73 0.86 0.88 0.91 9.30%
P/EPS 15.95 8.56 7.40 8.43 10.02 10.36 8.77 48.94%
EY 6.27 11.68 13.51 11.86 9.98 9.66 11.40 -32.84%
DY 0.00 0.09 0.13 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 0.81 0.80 0.82 0.99 0.94 -1.42%

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