[MERCURY] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 75.1%
YoY- -18.06%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,752 11,820 11,568 11,568 11,553 11,627 11,498 -10.42%
PBT 1,216 2,454 1,815 1,815 1,281 2,233 2,093 -30.44%
Tax -430 -619 -472 -472 -514 -555 -552 -15.37%
NP 786 1,835 1,343 1,343 767 1,678 1,541 -36.24%
-
NP to SH 786 1,835 1,343 1,343 767 1,678 1,541 -36.24%
-
Tax Rate 35.36% 25.22% 26.01% 26.01% 40.12% 24.85% 26.37% -
Total Cost 8,966 9,985 10,225 10,225 10,786 9,949 9,957 -6.76%
-
Net Worth 58,211 57,424 55,591 54,555 53,213 56,463 54,784 4.13%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 24 - - - - 40 - -
Div Payout % 3.07% - - - - 2.39% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 58,211 57,424 55,591 54,555 53,213 56,463 54,784 4.13%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.06% 15.52% 11.61% 11.61% 6.64% 14.43% 13.40% -
ROE 1.35% 3.20% 2.42% 2.46% 1.44% 2.97% 2.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 24.27 29.42 28.79 28.79 28.75 28.94 28.61 -10.41%
EPS 1.95 4.57 3.34 3.34 1.90 4.18 3.84 -36.42%
DPS 0.06 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 1.4487 1.4291 1.3835 1.3577 1.3243 1.4052 1.3634 4.14%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 15.17 18.38 17.99 17.99 17.97 18.08 17.88 -10.40%
EPS 1.22 2.85 2.09 2.09 1.19 2.61 2.40 -36.38%
DPS 0.04 0.00 0.00 0.00 0.00 0.06 0.00 -
NAPS 0.9053 0.8931 0.8646 0.8484 0.8276 0.8781 0.852 4.13%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.31 1.46 1.23 1.50 1.56 1.40 1.27 -
P/RPS 5.40 4.96 4.27 5.21 5.43 4.84 4.44 13.98%
P/EPS 66.97 31.97 36.80 44.88 81.73 33.52 33.12 60.11%
EY 1.49 3.13 2.72 2.23 1.22 2.98 3.02 -37.64%
DY 0.05 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.90 1.02 0.89 1.10 1.18 1.00 0.93 -2.16%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 27/05/15 26/02/15 20/11/14 21/08/14 26/05/14 24/02/14 -
Price 1.20 1.42 1.55 1.39 1.54 1.49 1.35 -
P/RPS 4.94 4.83 5.38 4.83 5.36 5.15 4.72 3.09%
P/EPS 61.35 31.09 46.38 41.59 80.68 35.68 35.20 44.97%
EY 1.63 3.22 2.16 2.40 1.24 2.80 2.84 -31.00%
DY 0.05 0.00 0.00 0.00 0.00 0.07 0.00 -
P/NAPS 0.83 0.99 1.12 1.02 1.16 1.06 0.99 -11.11%

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