[3A] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.4%
YoY- -31.63%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 96,887 92,749 84,510 76,507 71,887 72,987 57,056 9.21%
PBT 12,944 9,960 8,616 4,339 5,157 2,791 6,583 11.91%
Tax -3,806 -2,965 -3,413 -1,892 -1,578 1,413 -1,960 11.68%
NP 9,138 6,995 5,203 2,447 3,579 4,204 4,623 12.01%
-
NP to SH 9,138 6,995 5,203 2,447 3,579 4,299 4,623 12.01%
-
Tax Rate 29.40% 29.77% 39.61% 43.60% 30.60% -50.63% 29.77% -
Total Cost 87,749 85,754 79,307 74,060 68,308 68,783 52,433 8.95%
-
Net Worth 263,072 242,192 227,788 220,151 0 198,503 146,900 10.18%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 263,072 242,192 227,788 220,151 0 198,503 146,900 10.18%
NOSH 393,879 392,977 394,166 394,677 394,693 394,403 369,840 1.05%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.43% 7.54% 6.16% 3.20% 4.98% 5.76% 8.10% -
ROE 3.47% 2.89% 2.28% 1.11% 0.00% 2.17% 3.15% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.60 23.60 21.44 19.38 18.21 18.51 15.43 8.07%
EPS 2.32 1.78 1.32 0.62 0.91 1.09 1.25 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6163 0.5779 0.5578 0.00 0.5033 0.3972 9.03%
Adjusted Per Share Value based on latest NOSH - 394,677
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 19.69 18.85 17.18 15.55 14.61 14.83 11.60 9.21%
EPS 1.86 1.42 1.06 0.50 0.73 0.87 0.94 12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5347 0.4923 0.463 0.4475 0.00 0.4035 0.2986 10.18%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.09 0.885 1.05 1.14 1.47 1.63 -
P/RPS 5.45 4.62 4.13 5.42 6.26 7.94 10.57 -10.44%
P/EPS 57.76 61.24 67.05 169.35 125.72 134.86 130.40 -12.68%
EY 1.73 1.63 1.49 0.59 0.80 0.74 0.77 14.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.77 1.53 1.88 0.00 2.92 4.10 -11.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 -
Price 1.38 0.985 0.98 1.03 1.16 1.28 1.83 -
P/RPS 5.61 4.17 4.57 5.31 6.37 6.92 11.86 -11.71%
P/EPS 59.48 55.34 74.24 166.13 127.93 117.43 146.40 -13.92%
EY 1.68 1.81 1.35 0.60 0.78 0.85 0.68 16.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.60 1.70 1.85 0.00 2.54 4.61 -12.48%

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