[3A] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
15-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 9.36%
YoY- 52.64%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 411,040 412,728 387,718 390,241 408,910 430,272 352,400 10.81%
PBT 50,924 57,840 53,448 48,093 44,456 37,136 30,350 41.24%
Tax -11,930 -16,548 -14,527 -13,469 -12,796 -10,368 -10,266 10.54%
NP 38,994 41,292 38,921 34,624 31,660 26,768 20,084 55.69%
-
NP to SH 38,994 41,292 38,921 34,624 31,660 26,768 20,084 55.69%
-
Tax Rate 23.43% 28.61% 27.18% 28.01% 28.78% 27.92% 33.83% -
Total Cost 372,046 371,436 348,797 355,617 377,250 403,504 332,316 7.82%
-
Net Worth 340,218 289,728 27,937,326 273,136 263,006 253,744 248,293 23.38%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 7,083 9,442 - - - -
Div Payout % - - 18.20% 27.27% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 340,218 289,728 27,937,326 273,136 263,006 253,744 248,293 23.38%
NOSH 492,000 393,600 393,538 393,454 393,781 393,647 393,803 16.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.49% 10.00% 10.04% 8.87% 7.74% 6.22% 5.70% -
ROE 11.46% 14.25% 0.14% 12.68% 12.04% 10.55% 8.09% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.54 104.86 98.52 99.18 103.84 109.30 89.49 -4.48%
EPS 9.66 10.48 9.89 8.80 8.04 6.80 5.10 53.14%
DPS 0.00 0.00 1.80 2.40 0.00 0.00 0.00 -
NAPS 0.6915 0.7361 70.99 0.6942 0.6679 0.6446 0.6305 6.35%
Adjusted Per Share Value based on latest NOSH - 392,945
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 83.54 83.89 78.80 79.32 83.11 87.45 71.63 10.80%
EPS 9.66 8.39 7.91 7.04 6.43 5.44 4.08 77.73%
DPS 0.00 0.00 1.44 1.92 0.00 0.00 0.00 -
NAPS 0.6915 0.5889 56.7832 0.5552 0.5346 0.5157 0.5047 23.38%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.31 1.48 1.31 1.32 1.34 1.03 1.05 -
P/RPS 1.57 1.41 1.33 1.33 1.29 0.94 1.17 21.68%
P/EPS 16.53 14.11 13.25 15.00 16.67 15.15 20.59 -13.63%
EY 6.05 7.09 7.55 6.67 6.00 6.60 4.86 15.73%
DY 0.00 0.00 1.37 1.82 0.00 0.00 0.00 -
P/NAPS 1.89 2.01 0.02 1.90 2.01 1.60 1.67 8.60%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 11/05/17 23/02/17 15/11/16 19/08/16 05/05/16 24/02/16 -
Price 1.34 1.71 1.37 1.24 1.38 1.06 1.09 -
P/RPS 1.60 1.63 1.39 1.25 1.33 0.97 1.22 19.83%
P/EPS 16.91 16.30 13.85 14.09 17.16 15.59 21.37 -14.46%
EY 5.91 6.14 7.22 7.10 5.83 6.42 4.68 16.84%
DY 0.00 0.00 1.31 1.94 0.00 0.00 0.00 -
P/NAPS 1.94 2.32 0.02 1.79 2.07 1.64 1.73 7.94%

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