[3A] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -19.07%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 313,724 305,721 302,910 307,989 313,437 308,817 306,429 1.58%
PBT 21,804 17,527 16,120 17,814 20,612 21,430 21,999 -0.59%
Tax -7,863 -6,342 -5,804 -6,358 -6,457 -6,143 -5,503 26.94%
NP 13,941 11,185 10,316 11,456 14,155 15,287 16,496 -10.64%
-
NP to SH 13,941 11,185 10,316 11,456 14,155 15,287 16,496 -10.64%
-
Tax Rate 36.06% 36.18% 36.00% 35.69% 31.33% 28.67% 25.01% -
Total Cost 299,783 294,536 292,594 296,533 299,282 293,530 289,933 2.25%
-
Net Worth 227,788 223,476 219,003 220,940 220,151 217,846 212,122 4.87%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 227,788 223,476 219,003 220,940 220,151 217,846 212,122 4.87%
NOSH 394,166 395,604 393,536 394,888 394,677 395,797 393,255 0.15%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.44% 3.66% 3.41% 3.72% 4.52% 4.95% 5.38% -
ROE 6.12% 5.00% 4.71% 5.19% 6.43% 7.02% 7.78% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 79.59 77.28 76.97 77.99 79.42 78.02 77.92 1.42%
EPS 3.54 2.83 2.62 2.90 3.59 3.86 4.19 -10.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 4.71%
Adjusted Per Share Value based on latest NOSH - 394,888
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 63.77 62.14 61.57 62.60 63.71 62.77 62.28 1.59%
EPS 2.83 2.27 2.10 2.33 2.88 3.11 3.35 -10.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.463 0.4542 0.4451 0.4491 0.4475 0.4428 0.4311 4.88%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.885 0.89 0.84 0.99 1.05 1.05 1.09 -
P/RPS 1.11 1.15 1.09 1.27 1.32 1.35 1.40 -14.37%
P/EPS 25.02 31.48 32.04 34.13 29.28 27.19 25.99 -2.51%
EY 4.00 3.18 3.12 2.93 3.42 3.68 3.85 2.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.58 1.51 1.77 1.88 1.91 2.02 -16.95%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 -
Price 0.98 0.915 0.935 0.93 1.03 1.02 1.00 -
P/RPS 1.23 1.18 1.21 1.19 1.30 1.31 1.28 -2.62%
P/EPS 27.71 32.36 35.67 32.06 28.72 26.41 23.84 10.57%
EY 3.61 3.09 2.80 3.12 3.48 3.79 4.19 -9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.62 1.68 1.66 1.85 1.85 1.85 -5.49%

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