[MERCURY] QoQ Quarter Result on 30-Sep-2016 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 41.76%
YoY- 10.96%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 19,671 13,546 17,336 20,957 18,210 14,335 21,621 -6.11%
PBT 11,195 265 1,156 2,739 1,505 1,115 2,267 190.27%
Tax 147 887 857 231 545 523 -764 -
NP 11,342 1,152 2,013 2,970 2,050 1,638 1,503 285.20%
-
NP to SH 10,771 882 1,522 2,237 1,578 1,233 989 392.04%
-
Tax Rate -1.31% -334.72% -74.13% -8.43% -36.21% -46.91% 33.70% -
Total Cost 8,329 12,394 15,323 17,987 16,160 12,697 20,118 -44.48%
-
Net Worth 72,154 61,382 60,674 61,386 59,151 59,983 58,806 14.62%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - 24 - - - -
Div Payout % - - - 1.08% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 72,154 61,382 60,674 61,386 59,151 59,983 58,806 14.62%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 57.66% 8.50% 11.61% 14.17% 11.26% 11.43% 6.95% -
ROE 14.93% 1.44% 2.51% 3.64% 2.67% 2.06% 1.68% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 48.95 33.71 43.14 52.16 45.32 35.68 53.81 -6.12%
EPS 26.81 2.19 3.79 5.57 3.93 3.06 2.46 392.27%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.7957 1.5276 1.51 1.5277 1.4721 1.4928 1.4635 14.62%
Adjusted Per Share Value based on latest NOSH - 40,182
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.59 21.07 26.96 32.59 28.32 22.29 33.63 -6.12%
EPS 16.75 1.37 2.37 3.48 2.45 1.92 1.54 391.61%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.1222 0.9546 0.9436 0.9547 0.9199 0.9329 0.9146 14.62%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.36 1.30 1.27 1.22 1.17 1.21 1.21 -
P/RPS 2.78 3.86 2.94 2.34 2.58 3.39 2.25 15.15%
P/EPS 5.07 59.23 33.53 21.91 29.79 39.43 49.16 -78.03%
EY 19.71 1.69 2.98 4.56 3.36 2.54 2.03 355.75%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.76 0.85 0.84 0.80 0.79 0.81 0.83 -5.70%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 24/05/17 27/02/17 15/11/16 23/08/16 25/05/16 25/02/16 -
Price 1.27 1.40 1.40 1.24 1.18 1.23 1.45 -
P/RPS 2.59 4.15 3.24 2.38 2.60 3.45 2.69 -2.49%
P/EPS 4.74 63.78 36.96 22.27 30.05 40.08 58.91 -81.39%
EY 21.11 1.57 2.71 4.49 3.33 2.49 1.70 437.06%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.71 0.92 0.93 0.81 0.80 0.82 0.99 -19.89%

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