[3A] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 9.88%
YoY- 42.9%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 409,804 388,783 389,513 317,604 313,724 313,437 273,432 6.97%
PBT 44,212 56,682 36,686 27,766 21,804 20,612 20,338 13.80%
Tax -10,538 -14,094 -11,284 -7,845 -7,863 -6,457 -5,819 10.39%
NP 33,674 42,588 25,402 19,921 13,941 14,155 14,519 15.04%
-
NP to SH 33,674 42,588 25,402 19,921 13,941 14,155 15,124 14.26%
-
Tax Rate 23.84% 24.87% 30.76% 28.25% 36.06% 31.33% 28.61% -
Total Cost 376,130 346,195 364,111 297,683 299,783 299,282 258,913 6.41%
-
Net Worth 320,833 340,218 263,072 242,192 227,788 220,151 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,855 7,073 5,517 - - - - -
Div Payout % 26.30% 16.61% 21.72% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,833 340,218 263,072 242,192 227,788 220,151 0 -
NOSH 492,000 492,000 393,879 392,977 394,166 394,677 394,693 3.73%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.22% 10.95% 6.52% 6.27% 4.44% 4.52% 5.31% -
ROE 10.50% 12.52% 9.66% 8.23% 6.12% 6.43% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.29 79.02 98.89 80.82 79.59 79.42 69.28 3.11%
EPS 6.84 8.66 6.45 5.07 3.54 3.59 3.83 10.14%
DPS 1.80 1.44 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.6521 0.6915 0.6679 0.6163 0.5779 0.5578 0.00 -
Adjusted Per Share Value based on latest NOSH - 392,977
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.29 79.02 79.17 64.55 63.77 63.71 55.58 6.97%
EPS 6.84 8.66 5.16 4.05 2.83 2.88 3.07 14.27%
DPS 1.80 1.44 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.6521 0.6915 0.5347 0.4923 0.463 0.4475 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.94 1.31 1.34 1.09 0.885 1.05 1.14 -
P/RPS 1.13 1.66 1.36 1.35 1.11 1.32 1.65 -6.11%
P/EPS 13.73 15.13 20.78 21.50 25.02 29.28 29.75 -12.08%
EY 7.28 6.61 4.81 4.65 4.00 3.42 3.36 13.74%
DY 1.91 1.10 1.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.89 2.01 1.77 1.53 1.88 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 17/08/17 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 -
Price 0.95 1.34 1.38 0.985 0.98 1.03 1.16 -
P/RPS 1.14 1.70 1.40 1.22 1.23 1.30 1.67 -6.16%
P/EPS 13.88 15.48 21.40 19.43 27.71 28.72 30.27 -12.18%
EY 7.20 6.46 4.67 5.15 3.61 3.48 3.30 13.87%
DY 1.89 1.07 1.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.94 2.07 1.60 1.70 1.85 0.00 -

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