[3A] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 27.77%
YoY- 321.78%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 114,223 120,354 109,423 95,037 93,924 77,299 77,807 6.60%
PBT 12,795 9,910 19,556 17,378 4,341 6,947 4,741 17.98%
Tax -2,809 -712 -5,530 -4,425 -1,270 -2,301 -1,380 12.56%
NP 9,986 9,198 14,026 12,953 3,071 4,646 3,361 19.89%
-
NP to SH 9,986 9,198 14,026 12,953 3,071 4,646 3,361 19.89%
-
Tax Rate 21.95% 7.18% 28.28% 25.46% 29.26% 33.12% 29.11% -
Total Cost 104,237 111,156 95,397 82,084 90,853 72,653 74,446 5.76%
-
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
NOSH 492,000 492,000 492,000 393,708 393,717 393,728 393,536 3.79%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.74% 7.64% 12.82% 13.63% 3.27% 6.01% 4.32% -
ROE 2.87% 2.80% 4.53% 0.05% 1.24% 2.00% 1.53% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.22 24.46 22.24 24.14 23.86 19.63 19.77 2.71%
EPS 2.03 1.87 2.85 3.29 0.78 1.18 0.85 15.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.6679 0.6287 70.99 0.6305 0.5888 0.5565 4.08%
Adjusted Per Share Value based on latest NOSH - 393,708
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.22 24.46 22.24 19.32 19.09 15.71 15.81 6.61%
EPS 2.03 1.87 2.85 2.63 0.62 0.94 0.68 19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7077 0.6679 0.6287 56.8076 0.5046 0.4712 0.4451 8.03%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.735 0.705 1.00 1.31 1.05 0.875 0.84 -
P/RPS 3.17 2.88 4.50 5.43 4.40 4.46 4.25 -4.76%
P/EPS 36.21 37.71 35.08 39.82 134.62 74.15 98.35 -15.33%
EY 2.76 2.65 2.85 2.51 0.74 1.35 1.02 18.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.59 0.02 1.67 1.49 1.51 -6.02%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 -
Price 0.79 0.86 0.98 1.37 1.09 1.00 0.935 -
P/RPS 3.40 3.52 4.41 5.68 4.57 5.09 4.73 -5.35%
P/EPS 38.92 46.00 34.38 41.64 139.74 84.75 109.48 -15.82%
EY 2.57 2.17 2.91 2.40 0.72 1.18 0.91 18.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.29 1.56 0.02 1.73 1.70 1.68 -6.53%

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