[3A] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 7.92%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 423,497 402,749 390,241 344,634 312,148 300,137 298,057 6.02%
PBT 32,392 48,313 48,093 34,678 25,652 15,172 20,752 7.69%
Tax -5,829 -11,484 -13,469 -11,994 -7,673 -5,898 -5,172 2.01%
NP 26,562 36,829 34,624 22,684 17,978 9,273 15,580 9.29%
-
NP to SH 26,562 36,829 34,624 22,684 17,978 9,273 15,580 9.29%
-
Tax Rate 18.00% 23.77% 28.01% 34.59% 29.91% 38.87% 24.92% -
Total Cost 396,934 365,920 355,617 321,950 294,169 290,864 282,477 5.83%
-
Net Worth 329,246 307,057 273,136 251,493 232,058 219,848 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 13,120 11,807 9,442 - - - - -
Div Payout % 49.39% 32.06% 27.27% - - - - -
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 329,246 307,057 273,136 251,493 232,058 219,848 0 -
NOSH 492,000 492,000 393,454 393,819 393,119 392,937 393,028 3.81%
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 6.27% 9.14% 8.87% 6.58% 5.76% 3.09% 5.23% -
ROE 8.07% 11.99% 12.68% 9.02% 7.75% 4.22% 0.00% -
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 86.08 81.86 99.18 87.51 79.40 76.38 75.84 2.13%
EPS 5.40 8.60 8.80 5.76 4.57 2.36 3.96 5.30%
DPS 2.67 2.40 2.40 0.00 0.00 0.00 0.00 -
NAPS 0.6692 0.6241 0.6942 0.6386 0.5903 0.5595 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,121
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 86.08 81.86 79.32 70.05 63.44 61.00 60.58 6.02%
EPS 5.40 8.60 7.04 4.61 3.65 1.88 3.17 9.27%
DPS 2.67 2.40 1.92 0.00 0.00 0.00 0.00 -
NAPS 0.6692 0.6241 0.5552 0.5112 0.4717 0.4468 0.00 -
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 0.825 1.14 1.32 0.95 0.955 0.99 1.00 -
P/RPS 0.96 1.39 1.33 1.09 1.20 1.30 1.32 -5.16%
P/EPS 15.28 15.23 15.00 16.49 20.88 41.95 25.23 -8.01%
EY 6.54 6.57 6.67 6.06 4.79 2.38 3.96 8.71%
DY 3.23 2.11 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.83 1.90 1.49 1.62 1.77 0.00 -
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 26/11/18 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 27/11/12 -
Price 0.76 1.16 1.24 1.06 0.92 0.93 1.10 -
P/RPS 0.88 1.42 1.25 1.21 1.16 1.22 1.45 -7.98%
P/EPS 14.08 15.50 14.09 18.40 20.12 39.41 27.75 -10.68%
EY 7.10 6.45 7.10 5.43 4.97 2.54 3.60 11.97%
DY 3.51 2.07 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.86 1.79 1.66 1.56 1.66 0.00 -

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