[3A] YoY Cumulative 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- 89.6%
YoY- -28.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 204,455 167,342 161,148 150,334 143,326 138,700 118,382 9.52%
PBT 22,228 15,892 14,391 8,707 10,094 5,108 13,959 8.05%
Tax -6,398 -5,382 -5,588 -3,529 -2,885 3,147 -3,389 11.16%
NP 15,830 10,510 8,803 5,178 7,209 8,255 10,570 6.95%
-
NP to SH 15,830 10,510 8,803 5,178 7,209 8,282 10,570 6.95%
-
Tax Rate 28.78% 33.87% 38.83% 40.53% 28.58% -61.61% 24.28% -
Total Cost 188,625 156,832 152,345 145,156 136,117 130,445 107,812 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 6.02% 4.33% 3.88% 2.37% 0.00% 4.17% 7.20% -
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 51.92 42.51 41.01 38.32 36.44 35.17 32.03 8.37%
EPS 4.02 2.67 2.24 1.32 1.83 2.10 2.86 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 41.56 34.01 32.75 30.56 29.13 28.19 24.06 9.52%
EPS 3.22 2.14 1.79 1.05 1.47 1.68 2.15 6.95%
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 2.58 2.56 2.16 2.74 3.13 4.18 5.09 -10.69%
P/EPS 33.33 40.82 39.51 79.55 62.19 70.00 56.99 -8.54%
EY 3.00 2.45 2.53 1.26 1.61 1.43 1.75 9.39%
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 2.66 2.32 2.39 2.69 3.18 3.64 5.71 -11.94%
P/EPS 34.33 36.89 43.75 78.03 63.28 60.95 63.99 -9.84%
EY 2.91 2.71 2.29 1.28 1.58 1.64 1.56 10.93%
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