[MERCURY] YoY 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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 14,212 25,562 21,304 20,957 23,218 11,568 11,998 2.86%
PBT 512 1,534 3,275 2,739 3,983 1,815 2,104 -20.97%
Tax -191 -592 -903 231 -1,392 -472 -465 -13.77%
NP 321 942 2,372 2,970 2,591 1,343 1,639 -23.78%
-
NP to SH 321 613 1,689 2,237 2,016 1,343 1,639 -23.78%
-
Tax Rate 37.30% 38.59% 27.57% -8.43% 34.95% 26.01% 22.10% -
Total Cost 13,891 24,620 18,932 17,987 20,627 10,225 10,359 5.00%
-
Net Worth 76,884 73,774 73,842 61,386 57,817 54,555 53,245 6.31%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - 24 - - - -
Div Payout % - - - 1.08% - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 76,884 73,774 73,842 61,386 57,817 54,555 53,245 6.31%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.26% 3.69% 11.13% 14.17% 11.16% 11.61% 13.66% -
ROE 0.42% 0.83% 2.29% 3.64% 3.49% 2.46% 3.08% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 35.37 63.62 53.02 52.16 57.78 28.79 29.86 2.86%
EPS 0.80 1.53 4.20 5.57 5.02 3.34 4.08 -23.77%
DPS 0.00 0.00 0.00 0.06 0.00 0.00 0.00 -
NAPS 1.9134 1.836 1.8377 1.5277 1.4389 1.3577 1.3251 6.31%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.26 40.04 33.37 32.83 36.37 18.12 18.80 2.85%
EPS 0.50 0.96 2.65 3.50 3.16 2.10 2.57 -23.86%
DPS 0.00 0.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.2045 1.1557 1.1568 0.9617 0.9058 0.8546 0.8341 6.31%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.72 1.05 1.46 1.22 1.10 1.50 1.30 -
P/RPS 2.04 1.65 2.75 2.34 1.90 5.21 4.35 -11.85%
P/EPS 90.13 68.83 34.73 21.91 21.92 44.88 31.87 18.90%
EY 1.11 1.45 2.88 4.56 4.56 2.23 3.14 -15.90%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.38 0.57 0.79 0.80 0.76 1.10 0.98 -14.60%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 22/11/18 21/11/17 15/11/16 19/11/15 20/11/14 28/11/13 -
Price 0.76 1.00 2.10 1.24 1.35 1.39 1.22 -
P/RPS 2.15 1.57 3.96 2.38 2.34 4.83 4.09 -10.15%
P/EPS 95.13 65.55 49.96 22.27 26.91 41.59 29.91 21.25%
EY 1.05 1.53 2.00 4.49 3.72 2.40 3.34 -17.53%
DY 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 0.40 0.54 1.14 0.81 0.94 1.02 0.92 -12.95%

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