[3A] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 25.06%
YoY- 56.56%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,507 73,827 82,886 80,217 71,887 71,439 65,166 11.30%
PBT 4,339 4,368 6,435 5,470 5,157 4,937 5,718 -16.81%
Tax -1,892 -1,637 -1,934 -994 -1,578 -997 -1,043 48.79%
NP 2,447 2,731 4,501 4,476 3,579 3,940 4,675 -35.07%
-
NP to SH 2,447 2,731 4,501 4,476 3,579 3,683 4,746 -35.72%
-
Tax Rate 43.60% 37.48% 30.05% 18.17% 30.60% 20.19% 18.24% -
Total Cost 74,060 71,096 78,385 75,741 68,308 67,499 60,491 14.45%
-
Net Worth 220,151 217,846 212,122 0 0 203,740 200,231 6.53%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 220,151 217,846 212,122 0 0 203,740 200,231 6.53%
NOSH 394,677 395,797 393,255 392,640 394,693 391,808 392,148 0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.20% 3.70% 5.43% 5.58% 4.98% 5.52% 7.17% -
ROE 1.11% 1.25% 2.12% 0.00% 0.00% 1.81% 2.37% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.38 18.65 21.08 20.43 18.21 18.23 16.62 10.79%
EPS 0.62 0.69 1.14 1.14 0.91 0.94 1.21 -35.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5578 0.5504 0.5394 0.00 0.00 0.52 0.5106 6.07%
Adjusted Per Share Value based on latest NOSH - 392,640
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.55 15.01 16.85 16.30 14.61 14.52 13.25 11.27%
EPS 0.50 0.56 0.91 0.91 0.73 0.75 0.96 -35.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4475 0.4428 0.4311 0.00 0.00 0.4141 0.407 6.53%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.05 1.05 1.09 1.00 1.14 1.15 1.12 -
P/RPS 5.42 5.63 5.17 4.89 6.26 6.31 6.74 -13.53%
P/EPS 169.35 152.17 95.23 87.72 125.72 122.34 92.54 49.66%
EY 0.59 0.66 1.05 1.14 0.80 0.82 1.08 -33.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.91 2.02 0.00 0.00 2.21 2.19 -9.68%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.03 1.02 1.00 1.10 1.16 1.16 1.22 -
P/RPS 5.31 5.47 4.74 5.38 6.37 6.36 7.34 -19.42%
P/EPS 166.13 147.83 87.37 96.49 127.93 123.40 100.81 39.56%
EY 0.60 0.68 1.14 1.04 0.78 0.81 0.99 -28.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.85 1.85 0.00 0.00 2.23 2.39 -15.70%

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