[3A] YoY TTM Result on 31-Mar-2013 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -7.33%
YoY- -3.52%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 385,375 309,365 305,721 308,817 274,532 253,327 206,834 10.91%
PBT 33,702 26,422 17,527 21,430 17,972 15,846 28,188 3.01%
Tax -10,443 -8,293 -6,342 -6,143 -2,828 -855 -6,340 8.66%
NP 23,259 18,129 11,185 15,287 15,144 14,991 21,848 1.04%
-
NP to SH 23,259 18,129 11,185 15,287 15,844 14,930 21,848 1.04%
-
Tax Rate 30.99% 31.39% 36.18% 28.67% 15.74% 5.40% 22.49% -
Total Cost 362,116 291,236 294,536 293,530 259,388 238,336 184,986 11.83%
-
Net Worth 253,744 236,373 223,476 217,846 0 194,181 142,100 10.13%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 5,517 - - - - - - -
Div Payout % 23.72% - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 253,744 236,373 223,476 217,846 0 194,181 142,100 10.13%
NOSH 393,647 394,943 395,604 395,797 391,808 394,356 369,378 1.06%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.04% 5.86% 3.66% 4.95% 5.52% 5.92% 10.56% -
ROE 9.17% 7.67% 5.00% 7.02% 0.00% 7.69% 15.38% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 97.90 78.33 77.28 78.02 70.07 64.24 56.00 9.74%
EPS 5.91 4.59 2.83 3.86 4.04 3.79 5.91 0.00%
DPS 1.40 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6446 0.5985 0.5649 0.5504 0.00 0.4924 0.3847 8.97%
Adjusted Per Share Value based on latest NOSH - 395,797
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 78.33 62.88 62.14 62.77 55.80 51.49 42.04 10.91%
EPS 4.73 3.68 2.27 3.11 3.22 3.03 4.44 1.05%
DPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.4804 0.4542 0.4428 0.00 0.3947 0.2888 10.13%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.03 0.90 0.89 1.05 1.15 1.58 2.03 -
P/RPS 1.05 1.15 1.15 1.35 1.64 2.46 3.63 -18.66%
P/EPS 17.43 19.61 31.48 27.19 28.44 41.73 34.32 -10.66%
EY 5.74 5.10 3.18 3.68 3.52 2.40 2.91 11.97%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.60 1.50 1.58 1.91 0.00 3.21 5.28 -18.02%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 -
Price 1.06 0.965 0.915 1.02 1.16 1.59 1.57 -
P/RPS 1.08 1.23 1.18 1.31 1.66 2.48 2.80 -14.66%
P/EPS 17.94 21.02 32.36 26.41 28.69 42.00 26.54 -6.31%
EY 5.57 4.76 3.09 3.79 3.49 2.38 3.77 6.71%
DY 1.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.61 1.62 1.85 0.00 3.23 4.08 -14.08%

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