[MERCURY] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -22.08%
YoY- -90.34%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 116,844 128,194 121,820 104,861 88,216 83,958 82,228 26.36%
PBT 5,848 6,870 5,770 3,029 4,493 6,234 16,878 -50.63%
Tax -1,665 -2,066 -1,770 -1,207 -1,723 -2,034 -1,669 -0.15%
NP 4,183 4,804 4,000 1,822 2,770 4,200 15,209 -57.67%
-
NP to SH 3,519 3,811 3,020 1,348 1,730 2,806 13,378 -58.91%
-
Tax Rate 28.47% 30.07% 30.68% 39.85% 38.35% 32.63% 9.89% -
Total Cost 112,661 123,390 117,820 103,039 85,446 79,758 67,019 41.33%
-
Net Worth 76,884 76,562 75,574 73,468 73,774 73,050 74,441 2.17%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - 16 16 16 -
Div Payout % - - - - 0.93% 0.57% 0.12% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 76,884 76,562 75,574 73,468 73,774 73,050 74,441 2.17%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.58% 3.75% 3.28% 1.74% 3.14% 5.00% 18.50% -
ROE 4.58% 4.98% 4.00% 1.83% 2.34% 3.84% 17.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 290.79 319.03 303.17 260.97 219.54 208.94 204.64 26.36%
EPS 8.76 9.48 7.52 3.35 4.31 6.98 33.29 -58.90%
DPS 0.00 0.00 0.00 0.00 0.04 0.04 0.04 -
NAPS 1.9134 1.9054 1.8808 1.8284 1.836 1.818 1.8526 2.17%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 183.05 200.83 190.84 164.27 138.20 131.53 128.82 26.36%
EPS 5.51 5.97 4.73 2.11 2.71 4.40 20.96 -58.92%
DPS 0.00 0.00 0.00 0.00 0.03 0.03 0.03 -
NAPS 1.2045 1.1994 1.1839 1.1509 1.1557 1.1444 1.1662 2.17%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.72 0.765 0.81 0.90 1.05 1.18 1.26 -
P/RPS 0.25 0.24 0.27 0.34 0.48 0.56 0.62 -45.39%
P/EPS 8.22 8.07 10.78 26.83 24.39 16.90 3.78 67.77%
EY 12.16 12.40 9.28 3.73 4.10 5.92 26.42 -40.35%
DY 0.00 0.00 0.00 0.00 0.04 0.03 0.03 -
P/NAPS 0.38 0.40 0.43 0.49 0.57 0.65 0.68 -32.13%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 28/08/19 28/05/19 26/02/19 22/11/18 24/08/18 24/05/18 -
Price 0.76 0.73 0.725 0.88 1.00 1.12 1.22 -
P/RPS 0.26 0.23 0.24 0.34 0.46 0.54 0.60 -42.70%
P/EPS 8.68 7.70 9.65 26.23 23.23 16.04 3.66 77.74%
EY 11.52 12.99 10.37 3.81 4.31 6.24 27.29 -43.69%
DY 0.00 0.00 0.00 0.00 0.04 0.04 0.03 -
P/NAPS 0.40 0.38 0.39 0.48 0.54 0.62 0.66 -28.36%

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