[3A] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.06%
YoY- 4.88%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 344,634 312,148 300,137 298,057 271,520 245,496 164,513 13.11%
PBT 34,678 25,652 15,172 20,752 12,845 23,049 22,952 7.11%
Tax -11,994 -7,673 -5,898 -5,172 1,261 -5,414 -4,920 16.00%
NP 22,684 17,978 9,273 15,580 14,106 17,634 18,032 3.89%
-
NP to SH 22,684 17,978 9,273 15,580 14,854 17,634 18,032 3.89%
-
Tax Rate 34.59% 29.91% 38.87% 24.92% -9.82% 23.49% 21.44% -
Total Cost 321,950 294,169 290,864 282,477 257,413 227,861 146,481 14.01%
-
Net Worth 251,493 232,058 219,848 0 201,010 181,717 90,108 18.64%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 5,994 - -
Div Payout % - - - - - 33.99% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 251,493 232,058 219,848 0 201,010 181,717 90,108 18.64%
NOSH 393,819 393,119 392,937 393,028 393,674 374,674 308,063 4.17%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.58% 5.76% 3.09% 5.23% 5.20% 7.18% 10.96% -
ROE 9.02% 7.75% 4.22% 0.00% 7.39% 9.70% 20.01% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 87.51 79.40 76.38 75.84 68.97 65.52 53.40 8.57%
EPS 5.76 4.57 2.36 3.96 3.77 4.71 5.85 -0.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
NAPS 0.6386 0.5903 0.5595 0.00 0.5106 0.485 0.2925 13.89%
Adjusted Per Share Value based on latest NOSH - 392,640
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.05 63.44 61.00 60.58 55.19 49.90 33.44 13.10%
EPS 4.61 3.65 1.88 3.17 3.02 3.58 3.67 3.87%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
NAPS 0.5112 0.4717 0.4468 0.00 0.4086 0.3693 0.1831 18.65%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.95 0.955 0.99 1.00 1.14 1.77 0.82 -
P/RPS 1.09 1.20 1.30 1.32 1.65 2.70 1.54 -5.59%
P/EPS 16.49 20.88 41.95 25.23 30.21 37.61 14.01 2.75%
EY 6.06 4.79 2.38 3.96 3.31 2.66 7.14 -2.69%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
P/NAPS 1.49 1.62 1.77 0.00 2.23 3.65 2.80 -9.97%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 -
Price 1.06 0.92 0.93 1.10 1.18 1.56 1.44 -
P/RPS 1.21 1.16 1.22 1.45 1.71 2.38 2.70 -12.51%
P/EPS 18.40 20.12 39.41 27.75 31.27 33.14 24.60 -4.72%
EY 5.43 4.97 2.54 3.60 3.20 3.02 4.06 4.96%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
P/NAPS 1.66 1.56 1.66 0.00 2.31 3.22 4.92 -16.55%

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