[3A] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 49.88%
YoY- 93.79%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 302,062 205,520 103,182 387,718 292,681 204,455 107,568 98.91%
PBT 36,235 25,462 14,460 53,448 36,070 22,228 9,284 147.68%
Tax -8,613 -5,965 -4,137 -14,527 -10,102 -6,398 -2,592 122.51%
NP 27,622 19,497 10,323 38,921 25,968 15,830 6,692 157.09%
-
NP to SH 27,622 19,497 10,323 38,921 25,968 15,830 6,692 157.09%
-
Tax Rate 23.77% 23.43% 28.61% 27.18% 28.01% 28.78% 27.92% -
Total Cost 274,440 186,023 92,859 348,797 266,713 188,625 100,876 94.76%
-
Net Worth 307,057 340,218 289,728 27,937,326 273,136 263,006 253,744 13.54%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,855 - - 7,083 7,082 - - -
Div Payout % 32.06% - - 18.20% 27.27% - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 307,057 340,218 289,728 27,937,326 273,136 263,006 253,744 13.54%
NOSH 492,000 492,000 393,600 393,538 393,454 393,781 393,647 16.01%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 9.14% 9.49% 10.00% 10.04% 8.87% 7.74% 6.22% -
ROE 9.00% 5.73% 3.56% 0.14% 9.51% 6.02% 2.64% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 61.39 41.77 26.21 98.52 74.39 51.92 27.33 71.43%
EPS 6.45 4.83 2.62 9.89 6.60 4.02 1.70 143.06%
DPS 1.80 0.00 0.00 1.80 1.80 0.00 0.00 -
NAPS 0.6241 0.6915 0.7361 70.99 0.6942 0.6679 0.6446 -2.12%
Adjusted Per Share Value based on latest NOSH - 393,708
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 61.39 41.77 20.97 78.80 59.49 41.56 21.86 98.92%
EPS 6.45 4.83 2.10 7.91 5.28 3.22 1.36 182.01%
DPS 1.80 0.00 0.00 1.44 1.44 0.00 0.00 -
NAPS 0.6241 0.6915 0.5889 56.7832 0.5552 0.5346 0.5157 13.55%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.14 1.31 1.48 1.31 1.32 1.34 1.03 -
P/RPS 1.86 3.14 5.65 1.33 1.77 2.58 3.77 -37.53%
P/EPS 20.31 33.06 56.43 13.25 20.00 33.33 60.59 -51.71%
EY 4.92 3.03 1.77 7.55 5.00 3.00 1.65 107.02%
DY 1.58 0.00 0.00 1.37 1.36 0.00 0.00 -
P/NAPS 1.83 1.89 2.01 0.02 1.90 2.01 1.60 9.35%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 19/08/16 05/05/16 -
Price 1.16 1.34 1.71 1.37 1.24 1.38 1.06 -
P/RPS 1.89 3.21 6.52 1.39 1.67 2.66 3.88 -38.06%
P/EPS 20.66 33.81 65.20 13.85 18.79 34.33 62.35 -52.08%
EY 4.84 2.96 1.53 7.22 5.32 2.91 1.60 109.02%
DY 1.55 0.00 0.00 1.31 1.45 0.00 0.00 -
P/NAPS 1.86 1.94 2.32 0.02 1.79 2.07 1.64 8.74%

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