[3A] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -52.78%
YoY- -33.9%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 120,354 109,423 95,037 93,924 77,299 77,807 82,886 6.41%
PBT 9,910 19,556 17,378 4,341 6,947 4,741 6,435 7.45%
Tax -712 -5,530 -4,425 -1,270 -2,301 -1,380 -1,934 -15.33%
NP 9,198 14,026 12,953 3,071 4,646 3,361 4,501 12.64%
-
NP to SH 9,198 14,026 12,953 3,071 4,646 3,361 4,501 12.64%
-
Tax Rate 7.18% 28.28% 25.46% 29.26% 33.12% 29.11% 30.05% -
Total Cost 111,156 95,397 82,084 90,853 72,653 74,446 78,385 5.99%
-
Net Worth 328,606 309,320 27,949,345 248,239 231,827 219,003 212,122 7.56%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 328,606 309,320 27,949,345 248,239 231,827 219,003 212,122 7.56%
NOSH 492,000 492,000 393,708 393,717 393,728 393,536 393,255 3.80%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.64% 12.82% 13.63% 3.27% 6.01% 4.32% 5.43% -
ROE 2.80% 4.53% 0.05% 1.24% 2.00% 1.53% 2.12% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.46 22.24 24.14 23.86 19.63 19.77 21.08 2.50%
EPS 1.87 2.85 3.29 0.78 1.18 0.85 1.14 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6287 70.99 0.6305 0.5888 0.5565 0.5394 3.62%
Adjusted Per Share Value based on latest NOSH - 393,717
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.46 22.24 19.32 19.09 15.71 15.81 16.85 6.40%
EPS 1.87 2.85 2.63 0.62 0.94 0.68 0.91 12.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6679 0.6287 56.8076 0.5046 0.4712 0.4451 0.4311 7.56%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.705 1.00 1.31 1.05 0.875 0.84 1.09 -
P/RPS 2.88 4.50 5.43 4.40 4.46 4.25 5.17 -9.28%
P/EPS 37.71 35.08 39.82 134.62 74.15 98.35 95.23 -14.30%
EY 2.65 2.85 2.51 0.74 1.35 1.02 1.05 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.59 0.02 1.67 1.49 1.51 2.02 -10.18%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 -
Price 0.86 0.98 1.37 1.09 1.00 0.935 1.00 -
P/RPS 3.52 4.41 5.68 4.57 5.09 4.73 4.74 -4.83%
P/EPS 46.00 34.38 41.64 139.74 84.75 109.48 87.37 -10.13%
EY 2.17 2.91 2.40 0.72 1.18 0.91 1.14 11.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.56 0.02 1.73 1.70 1.68 1.85 -5.82%

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