[3A] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -5.2%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 408,910 334,684 322,296 300,668 286,652 277,400 236,764 9.52%
PBT 44,456 31,784 28,782 17,414 20,188 10,216 27,918 8.05%
Tax -12,796 -10,764 -11,176 -7,058 -5,770 6,294 -6,778 11.16%
NP 31,660 21,020 17,606 10,356 14,418 16,510 21,140 6.95%
-
NP to SH 31,660 21,020 17,606 10,356 14,418 16,564 21,140 6.95%
-
Tax Rate 28.78% 33.87% 38.83% 40.53% 28.58% -61.61% 24.28% -
Total Cost 377,250 313,664 304,690 290,312 272,234 260,890 215,624 9.76%
-
Net Worth 263,006 242,595 227,109 218,809 0 198,491 146,797 10.19%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 263,006 242,595 227,109 218,809 0 198,491 146,797 10.19%
NOSH 393,781 393,632 392,991 392,272 393,281 394,380 369,580 1.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.74% 6.28% 5.46% 3.44% 5.03% 5.95% 8.93% -
ROE 12.04% 8.66% 7.75% 4.73% 0.00% 8.34% 14.40% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 103.84 85.02 82.01 76.65 72.89 70.34 64.06 8.37%
EPS 8.04 5.34 4.48 2.64 3.66 4.20 5.72 5.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6163 0.5779 0.5578 0.00 0.5033 0.3972 9.03%
Adjusted Per Share Value based on latest NOSH - 394,677
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 83.11 68.03 65.51 61.11 58.26 56.38 48.12 9.52%
EPS 6.43 4.27 3.58 2.10 2.93 3.37 4.30 6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5346 0.4931 0.4616 0.4447 0.00 0.4034 0.2984 10.19%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.34 1.09 0.885 1.05 1.14 1.47 1.63 -
P/RPS 1.29 1.28 1.08 1.37 1.56 2.09 2.54 -10.66%
P/EPS 16.67 20.41 19.75 39.77 31.10 35.00 28.50 -8.54%
EY 6.00 4.90 5.06 2.51 3.22 2.86 3.51 9.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.01 1.77 1.53 1.88 0.00 2.92 4.10 -11.19%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 -
Price 1.38 0.985 0.98 1.03 1.16 1.28 1.83 -
P/RPS 1.33 1.16 1.19 1.34 1.59 1.82 2.86 -11.96%
P/EPS 17.16 18.45 21.88 39.02 31.64 30.48 31.99 -9.85%
EY 5.83 5.42 4.57 2.56 3.16 3.28 3.13 10.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.60 1.70 1.85 0.00 2.54 4.61 -12.48%

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