[3A] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 7.11%
YoY- 31.82%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 77,299 72,963 84,510 76,638 77,807 74,769 76,507 0.68%
PBT 6,947 4,848 8,616 5,775 4,741 2,672 4,339 36.74%
Tax -2,301 -167 -3,413 -2,175 -1,380 -895 -1,892 13.89%
NP 4,646 4,681 5,203 3,600 3,361 1,777 2,447 53.15%
-
NP to SH 4,646 4,681 5,203 3,600 3,361 1,777 2,447 53.15%
-
Tax Rate 33.12% 3.44% 39.61% 37.66% 29.11% 33.50% 43.60% -
Total Cost 72,653 68,282 79,307 73,038 74,446 72,992 74,060 -1.26%
-
Net Worth 231,827 232,201 227,788 223,476 219,003 220,940 220,151 3.49%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,827 232,201 227,788 223,476 219,003 220,940 220,151 3.49%
NOSH 393,728 393,361 394,166 395,604 393,536 394,888 394,677 -0.15%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.01% 6.42% 6.16% 4.70% 4.32% 2.38% 3.20% -
ROE 2.00% 2.02% 2.28% 1.61% 1.53% 0.80% 1.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.63 18.55 21.44 19.37 19.77 18.93 19.38 0.85%
EPS 1.18 1.19 1.32 0.91 0.85 0.45 0.62 53.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5888 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 3.66%
Adjusted Per Share Value based on latest NOSH - 395,604
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.71 14.83 17.18 15.58 15.81 15.20 15.55 0.68%
EPS 0.94 0.95 1.06 0.73 0.68 0.36 0.50 52.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4712 0.472 0.463 0.4542 0.4451 0.4491 0.4475 3.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.875 0.955 0.885 0.89 0.84 0.99 1.05 -
P/RPS 4.46 5.15 4.13 4.59 4.25 5.23 5.42 -12.15%
P/EPS 74.15 80.25 67.05 97.80 98.35 220.00 169.35 -42.25%
EY 1.35 1.25 1.49 1.02 1.02 0.45 0.59 73.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.62 1.53 1.58 1.51 1.77 1.88 -14.32%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 -
Price 1.00 0.92 0.98 0.915 0.935 0.93 1.03 -
P/RPS 5.09 4.96 4.57 4.72 4.73 4.91 5.31 -2.77%
P/EPS 84.75 77.31 74.24 100.55 109.48 206.67 166.13 -36.07%
EY 1.18 1.29 1.35 0.99 0.91 0.48 0.60 56.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.56 1.70 1.62 1.68 1.66 1.85 -5.46%

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