[3A] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
11-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -73.48%
YoY- 54.26%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 411,485 302,062 205,520 103,182 387,718 292,681 204,455 59.20%
PBT 55,791 36,235 25,462 14,460 53,448 36,070 22,228 84.38%
Tax -14,143 -8,613 -5,965 -4,137 -14,527 -10,102 -6,398 69.44%
NP 41,648 27,622 19,497 10,323 38,921 25,968 15,830 90.24%
-
NP to SH 41,648 27,622 19,497 10,323 38,921 25,968 15,830 90.24%
-
Tax Rate 25.35% 23.77% 23.43% 28.61% 27.18% 28.01% 28.78% -
Total Cost 369,837 274,440 186,023 92,859 348,797 266,713 188,625 56.46%
-
Net Worth 309,320 307,057 340,218 289,728 27,937,326 273,136 263,006 11.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 8,855 8,855 - - 7,083 7,082 - -
Div Payout % 21.26% 32.06% - - 18.20% 27.27% - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 309,320 307,057 340,218 289,728 27,937,326 273,136 263,006 11.38%
NOSH 492,000 492,000 492,000 393,600 393,538 393,454 393,781 15.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 10.12% 9.14% 9.49% 10.00% 10.04% 8.87% 7.74% -
ROE 13.46% 9.00% 5.73% 3.56% 0.14% 9.51% 6.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 83.64 61.39 41.77 26.21 98.52 74.39 51.92 37.30%
EPS 9.20 6.45 4.83 2.62 9.89 6.60 4.02 73.40%
DPS 1.80 1.80 0.00 0.00 1.80 1.80 0.00 -
NAPS 0.6287 0.6241 0.6915 0.7361 70.99 0.6942 0.6679 -3.94%
Adjusted Per Share Value based on latest NOSH - 393,600
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 83.64 61.39 41.77 20.97 78.80 59.49 41.56 59.19%
EPS 9.20 6.45 4.83 2.10 7.91 5.28 3.22 100.96%
DPS 1.80 1.80 0.00 0.00 1.44 1.44 0.00 -
NAPS 0.6287 0.6241 0.6915 0.5889 56.7832 0.5552 0.5346 11.38%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.00 1.14 1.31 1.48 1.31 1.32 1.34 -
P/RPS 1.20 1.86 3.14 5.65 1.33 1.77 2.58 -39.88%
P/EPS 11.81 20.31 33.06 56.43 13.25 20.00 33.33 -49.83%
EY 8.47 4.92 3.03 1.77 7.55 5.00 3.00 99.38%
DY 1.80 1.58 0.00 0.00 1.37 1.36 0.00 -
P/NAPS 1.59 1.83 1.89 2.01 0.02 1.90 2.01 -14.43%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 19/08/16 -
Price 0.98 1.16 1.34 1.71 1.37 1.24 1.38 -
P/RPS 1.17 1.89 3.21 6.52 1.39 1.67 2.66 -42.07%
P/EPS 11.58 20.66 33.81 65.20 13.85 18.79 34.33 -51.44%
EY 8.64 4.84 2.96 1.53 7.22 5.32 2.91 106.16%
DY 1.84 1.55 0.00 0.00 1.31 1.45 0.00 -
P/NAPS 1.56 1.86 1.94 2.32 0.02 1.79 2.07 -17.14%

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