[3A] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 49.5%
YoY- 19.39%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 430,272 352,400 344,634 334,684 298,372 311,410 312,148 23.83%
PBT 37,136 30,350 34,678 31,784 23,728 26,186 25,652 27.94%
Tax -10,368 -10,266 -11,994 -10,764 -9,668 -8,056 -7,673 22.20%
NP 26,768 20,084 22,684 21,020 14,060 18,130 17,978 30.36%
-
NP to SH 26,768 20,084 22,684 21,020 14,060 18,130 17,978 30.36%
-
Tax Rate 27.92% 33.83% 34.59% 33.87% 40.75% 30.76% 29.91% -
Total Cost 403,504 332,316 321,950 313,664 284,312 293,280 294,169 23.42%
-
Net Worth 253,744 248,293 251,493 242,595 236,373 231,560 232,058 6.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 253,744 248,293 251,493 242,595 236,373 231,560 232,058 6.13%
NOSH 393,647 393,803 393,819 393,632 394,943 393,275 393,119 0.08%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.22% 5.70% 6.58% 6.28% 4.71% 5.82% 5.76% -
ROE 10.55% 8.09% 9.02% 8.66% 5.95% 7.83% 7.75% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.30 89.49 87.51 85.02 75.55 79.18 79.40 23.72%
EPS 6.80 5.10 5.76 5.34 3.56 4.61 4.57 30.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 6.03%
Adjusted Per Share Value based on latest NOSH - 392,977
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 87.45 71.63 70.05 68.03 60.64 63.29 63.44 23.83%
EPS 5.44 4.08 4.61 4.27 2.86 3.68 3.65 30.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.5047 0.5112 0.4931 0.4804 0.4707 0.4717 6.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.03 1.05 0.95 1.09 0.90 0.875 0.955 -
P/RPS 0.94 1.17 1.09 1.28 1.19 1.11 1.20 -15.01%
P/EPS 15.15 20.59 16.49 20.41 25.28 18.98 20.88 -19.23%
EY 6.60 4.86 6.06 4.90 3.96 5.27 4.79 23.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.67 1.49 1.77 1.50 1.49 1.62 -0.82%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 -
Price 1.06 1.09 1.06 0.985 0.965 1.00 0.92 -
P/RPS 0.97 1.22 1.21 1.16 1.28 1.26 1.16 -11.23%
P/EPS 15.59 21.37 18.40 18.45 27.11 21.69 20.12 -15.62%
EY 6.42 4.68 5.43 5.42 3.69 4.61 4.97 18.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.73 1.66 1.60 1.61 1.70 1.56 3.38%

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