[3A] YoY Cumulative 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- 61.87%
YoY- 26.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 317,623 302,062 292,681 258,476 234,111 225,103 223,543 6.02%
PBT 24,294 36,235 36,070 26,009 19,239 11,379 15,564 7.69%
Tax -4,372 -8,613 -10,102 -8,996 -5,755 -4,424 -3,879 2.01%
NP 19,922 27,622 25,968 17,013 13,484 6,955 11,685 9.29%
-
NP to SH 19,922 27,622 25,968 17,013 13,484 6,955 11,685 9.29%
-
Tax Rate 18.00% 23.77% 28.01% 34.59% 29.91% 38.88% 24.92% -
Total Cost 297,701 274,440 266,713 241,463 220,627 218,148 211,858 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 9,840 8,855 7,082 - - - - -
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 6.05% 9.00% 9.51% 6.76% 5.81% 3.16% 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 64.56 61.39 74.39 65.63 59.55 57.29 56.88 2.13%
EPS 4.05 6.45 6.60 4.32 3.43 1.77 2.97 5.30%
DPS 2.00 1.80 1.80 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 64.56 61.39 59.49 52.54 47.58 45.75 45.44 6.02%
EPS 4.05 6.45 5.28 3.46 2.74 1.41 2.38 9.26%
DPS 2.00 1.80 1.44 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 1.28 1.86 1.77 1.45 1.60 1.73 1.76 -5.16%
P/EPS 20.37 20.31 20.00 21.99 27.84 55.93 33.64 -8.01%
EY 4.91 4.92 5.00 4.55 3.59 1.79 2.97 8.73%
DY 2.42 1.58 1.36 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 1.18 1.89 1.67 1.62 1.54 1.62 1.93 -7.86%
P/EPS 18.77 20.66 18.79 24.54 26.82 52.54 37.00 -10.69%
EY 5.33 4.84 5.32 4.08 3.73 1.90 2.70 11.99%
DY 2.63 1.55 1.45 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