[MERCURY] YoY Quarter Result on 31-Mar-2016 [#1]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 24.67%
YoY- -32.81%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 38,731 21,772 13,546 14,335 11,820 11,627 11,761 21.96%
PBT 3,636 895 265 1,115 2,454 2,233 2,137 9.25%
Tax -928 -365 887 523 -619 -555 -531 9.74%
NP 2,708 530 1,152 1,638 1,835 1,678 1,606 9.09%
-
NP to SH 1,977 305 882 1,233 1,835 1,678 1,606 3.52%
-
Tax Rate 25.52% 40.78% -334.72% -46.91% 25.22% 24.85% 24.85% -
Total Cost 36,023 21,242 12,394 12,697 9,985 9,949 10,155 23.48%
-
Net Worth 75,574 74,441 61,382 59,983 57,424 56,463 53,080 6.06%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - 40 32 -
Div Payout % - - - - - 2.39% 2.00% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 75,574 74,441 61,382 59,983 57,424 56,463 53,080 6.06%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.99% 2.43% 8.50% 11.43% 15.52% 14.43% 13.66% -
ROE 2.62% 0.41% 1.44% 2.06% 3.20% 2.97% 3.03% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 96.39 54.18 33.71 35.68 29.42 28.94 29.27 21.96%
EPS 4.92 0.76 2.19 3.06 4.57 4.18 4.00 3.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.08 -
NAPS 1.8808 1.8526 1.5276 1.4928 1.4291 1.4052 1.321 6.06%
Adjusted Per Share Value based on latest NOSH - 40,182
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 60.23 33.86 21.07 22.29 18.38 18.08 18.29 21.96%
EPS 3.07 0.47 1.37 1.92 2.85 2.61 2.50 3.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.06 0.05 -
NAPS 1.1753 1.1577 0.9546 0.9329 0.8931 0.8781 0.8255 6.06%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.81 1.26 1.30 1.21 1.46 1.40 1.08 -
P/RPS 0.84 2.33 3.86 3.39 4.96 4.84 3.69 -21.85%
P/EPS 16.46 166.00 59.23 39.43 31.97 33.52 27.02 -7.92%
EY 6.07 0.60 1.69 2.54 3.13 2.98 3.70 8.59%
DY 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
P/NAPS 0.43 0.68 0.85 0.81 1.02 1.00 0.82 -10.19%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 24/05/18 24/05/17 25/05/16 27/05/15 26/05/14 27/05/13 -
Price 0.725 1.22 1.40 1.23 1.42 1.49 1.16 -
P/RPS 0.75 2.25 4.15 3.45 4.83 5.15 3.96 -24.20%
P/EPS 14.74 160.73 63.78 40.08 31.09 35.68 29.02 -10.67%
EY 6.79 0.62 1.57 2.49 3.22 2.80 3.45 11.94%
DY 0.00 0.00 0.00 0.00 0.00 0.07 0.07 -
P/NAPS 0.39 0.66 0.92 0.82 0.99 1.06 0.88 -12.67%

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