[MERCURY] YoY TTM Result on 30-Sep-2015 [#3]

Stock
[MERCURY] MERCURY INDUSTRIES BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 12.68%
YoY- 12.22%
Quarter Report
Latest QR
Upcoming QR
MERCURY's Result
MERCURY's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 88,216 71,857 64,378 56,358 46,246 48,403 50,209 9.84%
PBT 4,493 16,219 7,280 9,468 7,422 8,735 9,339 -11.47%
Tax -1,723 702 826 -2,913 -2,093 -2,201 -2,446 -5.67%
NP 2,770 16,921 8,106 6,555 5,329 6,534 6,893 -14.09%
-
NP to SH 1,730 14,906 5,982 5,980 5,329 6,534 6,893 -20.56%
-
Tax Rate 38.35% -4.33% -11.35% 30.77% 28.20% 25.20% 26.19% -
Total Cost 85,446 54,936 56,272 49,803 40,917 41,869 43,316 11.98%
-
Net Worth 73,774 73,842 61,386 57,785 54,555 53,245 49,922 6.72%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 16 - 24 - 40 32 32 -10.90%
Div Payout % 0.93% - 0.40% - 0.75% 0.49% 0.47% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 73,774 73,842 61,386 57,785 54,555 53,245 49,922 6.72%
NOSH 40,182 40,182 40,182 40,182 40,182 40,182 40,182 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 3.14% 23.55% 12.59% 11.63% 11.52% 13.50% 13.73% -
ROE 2.34% 20.19% 9.74% 10.35% 9.77% 12.27% 13.81% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 219.54 178.83 160.22 140.34 115.09 120.46 124.95 9.84%
EPS 4.31 37.10 14.89 14.89 13.26 16.26 17.15 -20.55%
DPS 0.04 0.00 0.06 0.00 0.10 0.08 0.08 -10.90%
NAPS 1.836 1.8377 1.5277 1.4389 1.3577 1.3251 1.2424 6.72%
Adjusted Per Share Value based on latest NOSH - 40,182
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 137.19 111.75 100.12 87.65 71.92 75.28 78.09 9.84%
EPS 2.69 23.18 9.30 9.30 8.29 10.16 10.72 -20.57%
DPS 0.02 0.00 0.04 0.00 0.06 0.05 0.05 -14.15%
NAPS 1.1473 1.1484 0.9547 0.8987 0.8484 0.8281 0.7764 6.72%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.05 1.46 1.22 1.10 1.50 1.30 1.25 -
P/RPS 0.48 0.82 0.76 0.78 1.30 1.08 1.00 -11.50%
P/EPS 24.39 3.94 8.19 7.39 11.31 7.99 7.29 22.28%
EY 4.10 25.41 12.20 13.54 8.84 12.51 13.72 -18.22%
DY 0.04 0.00 0.05 0.00 0.07 0.06 0.06 -6.53%
P/NAPS 0.57 0.79 0.80 0.76 1.10 0.98 1.01 -9.09%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/11/18 21/11/17 15/11/16 19/11/15 20/11/14 28/11/13 22/11/12 -
Price 1.00 2.10 1.24 1.35 1.39 1.22 1.20 -
P/RPS 0.46 1.17 0.77 0.96 1.21 1.01 0.96 -11.53%
P/EPS 23.23 5.66 8.33 9.07 10.48 7.50 7.00 22.11%
EY 4.31 17.66 12.01 11.03 9.54 13.33 14.30 -18.11%
DY 0.04 0.00 0.05 0.00 0.07 0.07 0.07 -8.90%
P/NAPS 0.54 1.14 0.81 0.94 1.02 0.92 0.97 -9.29%

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