[3A] YoY Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 88.87%
YoY- 23.16%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 207,652 210,380 203,839 205,520 204,455 167,342 161,148 4.31%
PBT 22,467 18,538 13,883 25,462 22,228 15,892 14,391 7.69%
Tax -6,939 -4,790 -2,360 -5,965 -6,398 -5,382 -5,588 3.67%
NP 15,528 13,748 11,523 19,497 15,830 10,510 8,803 9.91%
-
NP to SH 15,528 13,748 11,523 19,497 15,830 10,510 8,803 9.91%
-
Tax Rate 30.89% 25.84% 17.00% 23.43% 28.78% 33.87% 38.83% -
Total Cost 192,124 196,632 192,316 186,023 188,625 156,832 152,345 3.93%
-
Net Worth 361,304 342,333 320,833 340,218 263,006 242,595 227,109 8.03%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 361,304 342,333 320,833 340,218 263,006 242,595 227,109 8.03%
NOSH 492,000 492,000 492,000 492,000 393,781 393,632 392,991 3.81%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.48% 6.53% 5.65% 9.49% 7.74% 6.28% 5.46% -
ROE 4.30% 4.02% 3.59% 5.73% 6.02% 4.33% 3.88% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.36 42.76 41.43 41.77 51.92 42.51 41.01 0.54%
EPS 3.16 2.79 2.34 4.83 4.02 2.67 2.24 5.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.737 0.6958 0.6521 0.6915 0.6679 0.6163 0.5779 4.13%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 42.21 42.76 41.43 41.77 41.56 34.01 32.75 4.31%
EPS 3.16 2.79 2.34 4.83 3.22 2.14 1.79 9.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7344 0.6958 0.6521 0.6915 0.5346 0.4931 0.4616 8.03%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.785 0.82 0.94 1.31 1.34 1.09 0.885 -
P/RPS 1.85 1.92 2.27 3.14 2.58 2.56 2.16 -2.54%
P/EPS 24.78 29.35 40.14 33.06 33.33 40.82 39.51 -7.47%
EY 4.03 3.41 2.49 3.03 3.00 2.45 2.53 8.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.18 1.44 1.89 2.01 1.77 1.53 -5.78%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 19/08/19 07/08/18 17/08/17 19/08/16 14/08/15 14/08/14 -
Price 0.855 0.855 0.95 1.34 1.38 0.985 0.98 -
P/RPS 2.02 2.00 2.29 3.21 2.66 2.32 2.39 -2.76%
P/EPS 26.99 30.60 40.56 33.81 34.33 36.89 43.75 -7.72%
EY 3.70 3.27 2.47 2.96 2.91 2.71 2.29 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.23 1.46 1.94 2.07 1.60 1.70 -6.16%

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