[MERCURY] QoQ Annualized Quarter Result on 31-Dec-2014 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -4.51%
YoY- -26.06%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 59,720 43,144 47,280 46,531 46,332 46,360 46,508 18.12%
PBT 10,205 7,342 9,816 6,630 7,106 7,030 8,932 9.28%
Tax -3,254 -2,098 -2,476 -1,806 -2,054 -2,138 -2,220 29.00%
NP 6,950 5,244 7,340 4,824 5,052 4,892 6,712 2.34%
-
NP to SH 6,184 5,244 7,340 4,824 5,052 4,892 6,712 -5.31%
-
Tax Rate 31.89% 28.58% 25.22% 27.24% 28.91% 30.41% 24.85% -
Total Cost 52,769 37,900 39,940 41,707 41,280 41,468 39,796 20.67%
-
Net Worth 57,817 58,211 57,424 55,591 54,555 53,213 56,463 1.59%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 48 - - - - 160 -
Div Payout % - 0.92% - - - - 2.39% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 57,817 58,211 57,424 55,591 54,555 53,213 56,463 1.59%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 11.64% 12.15% 15.52% 10.37% 10.90% 10.55% 14.43% -
ROE 10.70% 9.01% 12.78% 8.68% 9.26% 9.19% 11.89% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 148.62 107.37 117.66 115.80 115.31 115.38 115.74 18.12%
EPS 15.39 13.06 18.28 12.01 12.57 12.20 16.72 -5.37%
DPS 0.00 0.12 0.00 0.00 0.00 0.00 0.40 -
NAPS 1.4389 1.4487 1.4291 1.3835 1.3577 1.3243 1.4052 1.59%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 92.88 67.10 73.53 72.37 72.06 72.10 72.33 18.12%
EPS 9.62 8.16 11.42 7.50 7.86 7.61 10.44 -5.30%
DPS 0.00 0.07 0.00 0.00 0.00 0.00 0.25 -
NAPS 0.8992 0.9053 0.8931 0.8646 0.8484 0.8276 0.8781 1.59%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.10 1.31 1.46 1.23 1.50 1.56 1.40 -
P/RPS 0.74 1.22 1.24 1.06 1.30 1.35 1.21 -27.92%
P/EPS 7.15 10.04 7.99 10.25 11.93 12.81 8.38 -10.03%
EY 13.99 9.96 12.51 9.76 8.38 7.80 11.93 11.19%
DY 0.00 0.09 0.00 0.00 0.00 0.00 0.29 -
P/NAPS 0.76 0.90 1.02 0.89 1.10 1.18 1.00 -16.70%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 20/08/15 27/05/15 26/02/15 20/11/14 21/08/14 26/05/14 -
Price 1.35 1.20 1.42 1.55 1.39 1.54 1.49 -
P/RPS 0.91 1.12 1.21 1.34 1.21 1.33 1.29 -20.73%
P/EPS 8.77 9.19 7.77 12.91 11.06 12.65 8.92 -1.12%
EY 11.40 10.88 12.86 7.75 9.05 7.91 11.21 1.12%
DY 0.00 0.10 0.00 0.00 0.00 0.00 0.27 -
P/NAPS 0.94 0.83 0.99 1.12 1.02 1.16 1.06 -7.69%

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