[MERCURY] QoQ Cumulative Quarter 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- 21.3%
YoY- 16.63%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 53,500 32,544 14,335 66,411 44,790 21,572 11,820 172.87%
PBT 5,442 2,536 1,115 9,920 7,654 3,671 2,454 69.80%
Tax 1,215 1,152 523 -3,205 -2,441 -1,049 -619 -
NP 6,657 3,688 1,638 6,715 5,213 2,622 1,835 135.54%
-
NP to SH 5,047 2,811 1,233 5,626 4,638 2,622 1,835 95.94%
-
Tax Rate -22.33% -45.43% -46.91% 32.31% 31.89% 28.58% 25.22% -
Total Cost 46,843 28,856 12,697 59,696 39,577 18,950 9,985 179.45%
-
Net Worth 61,386 59,151 59,983 58,806 57,817 58,211 57,424 4.53%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 48 - - - - 24 - -
Div Payout % 0.96% - - - - 0.92% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 61,386 59,151 59,983 58,806 57,817 58,211 57,424 4.53%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 12.44% 11.33% 11.43% 10.11% 11.64% 12.15% 15.52% -
ROE 8.22% 4.75% 2.06% 9.57% 8.02% 4.50% 3.20% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 133.14 80.99 35.68 165.28 111.47 53.69 29.42 172.84%
EPS 12.56 6.99 3.06 14.00 11.54 6.53 4.57 95.84%
DPS 0.12 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 1.5277 1.4721 1.4928 1.4635 1.4389 1.4487 1.4291 4.53%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.20 50.61 22.29 103.28 69.66 33.55 18.38 172.89%
EPS 7.85 4.37 1.92 8.75 7.21 4.08 2.85 96.13%
DPS 0.07 0.00 0.00 0.00 0.00 0.04 0.00 -
NAPS 0.9547 0.9199 0.9329 0.9146 0.8992 0.9053 0.8931 4.53%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.22 1.17 1.21 1.21 1.10 1.31 1.46 -
P/RPS 0.92 1.44 3.39 0.73 0.99 2.44 4.96 -67.37%
P/EPS 9.71 16.72 39.43 8.64 9.53 20.08 31.97 -54.71%
EY 10.30 5.98 2.54 11.57 10.49 4.98 3.13 120.75%
DY 0.10 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.80 0.79 0.81 0.83 0.76 0.90 1.02 -14.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 23/08/16 25/05/16 25/02/16 19/11/15 20/08/15 27/05/15 -
Price 1.24 1.18 1.23 1.45 1.35 1.20 1.42 -
P/RPS 0.93 1.46 3.45 0.88 1.21 2.24 4.83 -66.55%
P/EPS 9.87 16.87 40.08 10.36 11.70 18.39 31.09 -53.36%
EY 10.13 5.93 2.49 9.66 8.55 5.44 3.22 114.25%
DY 0.10 0.00 0.00 0.00 0.00 0.05 0.00 -
P/NAPS 0.81 0.80 0.82 0.99 0.94 0.83 0.99 -12.48%

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