[3A] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 18.05%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 437,977 411,485 387,718 352,400 311,410 302,910 306,429 6.13%
PBT 34,204 55,791 53,448 30,350 26,186 16,120 21,999 7.62%
Tax -5,084 -14,143 -14,527 -10,266 -8,056 -5,804 -5,813 -2.20%
NP 29,120 41,648 38,921 20,084 18,130 10,316 16,186 10.27%
-
NP to SH 29,120 41,648 38,921 20,084 18,130 10,316 16,186 10.27%
-
Tax Rate 14.86% 25.35% 27.18% 33.83% 30.76% 36.00% 26.42% -
Total Cost 408,857 369,837 348,797 332,316 293,280 292,594 290,243 5.87%
-
Net Worth 328,606 309,320 27,937,326 248,293 231,560 218,775 210,618 7.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 9,840 8,855 7,083 - - - - -
Div Payout % 33.79% 21.26% 18.20% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 328,606 309,320 27,937,326 248,293 231,560 218,775 210,618 7.69%
NOSH 492,000 492,000 393,538 393,803 393,275 393,127 390,467 3.92%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.65% 10.12% 10.04% 5.70% 5.82% 3.41% 5.28% -
ROE 8.86% 13.46% 0.14% 8.09% 7.83% 4.72% 7.68% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.02 83.64 98.52 89.49 79.18 77.05 78.48 2.12%
EPS 5.92 9.20 9.89 5.10 4.61 2.62 4.11 6.26%
DPS 2.00 1.80 1.80 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6287 70.99 0.6305 0.5888 0.5565 0.5394 3.62%
Adjusted Per Share Value based on latest NOSH - 393,717
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 89.02 83.64 78.80 71.63 63.29 61.57 62.28 6.13%
EPS 5.92 9.20 7.91 4.08 3.68 2.10 3.29 10.28%
DPS 2.00 1.80 1.44 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6287 56.7832 0.5047 0.4707 0.4447 0.4281 7.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.705 1.00 1.31 1.05 0.875 0.84 1.09 -
P/RPS 0.79 1.20 1.33 1.17 1.11 1.09 1.39 -8.98%
P/EPS 11.91 11.81 13.25 20.59 18.98 32.01 26.29 -12.35%
EY 8.40 8.47 7.55 4.86 5.27 3.12 3.80 14.12%
DY 2.84 1.80 1.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.59 0.02 1.67 1.49 1.51 2.02 -10.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 -
Price 0.86 0.98 1.37 1.09 1.00 0.935 1.00 -
P/RPS 0.97 1.17 1.39 1.22 1.26 1.21 1.27 -4.38%
P/EPS 14.53 11.58 13.85 21.37 21.69 35.63 24.12 -8.09%
EY 6.88 8.64 7.22 4.68 4.61 2.81 4.15 8.78%
DY 2.33 1.84 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.56 0.02 1.73 1.70 1.68 1.85 -5.82%

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