[3A] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
05-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -0.47%
YoY- 62.08%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 410,781 383,332 385,375 309,365 305,721 308,817 274,532 6.94%
PBT 48,286 58,624 33,702 26,422 17,527 21,430 17,972 17.89%
Tax -10,723 -16,072 -10,443 -8,293 -6,342 -6,143 -2,828 24.86%
NP 37,563 42,552 23,259 18,129 11,185 15,287 15,144 16.33%
-
NP to SH 37,563 42,552 23,259 18,129 11,185 15,287 15,844 15.46%
-
Tax Rate 22.21% 27.42% 30.99% 31.39% 36.18% 28.67% 15.74% -
Total Cost 373,218 340,780 362,116 291,236 294,536 293,530 259,388 6.24%
-
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 8,855 7,073 5,517 - - - - -
Div Payout % 23.58% 16.62% 23.72% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 0 -
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.86%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.14% 11.10% 6.04% 5.86% 3.66% 4.95% 5.52% -
ROE 11.90% 14.69% 9.17% 7.67% 5.00% 7.02% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.49 97.39 97.90 78.33 77.28 78.02 70.07 2.96%
EPS 7.63 10.81 5.91 4.59 2.83 3.86 4.04 11.17%
DPS 1.80 1.80 1.40 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.00 -
Adjusted Per Share Value based on latest NOSH - 394,943
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.49 77.91 78.33 62.88 62.14 62.77 55.80 6.94%
EPS 7.63 8.65 4.73 3.68 2.27 3.11 3.22 15.45%
DPS 1.80 1.44 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.06 1.48 1.03 0.90 0.89 1.05 1.15 -
P/RPS 1.27 1.52 1.05 1.15 1.15 1.35 1.64 -4.16%
P/EPS 13.88 13.69 17.43 19.61 31.48 27.19 28.44 -11.26%
EY 7.20 7.30 5.74 5.10 3.18 3.68 3.52 12.66%
DY 1.70 1.22 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 2.01 1.60 1.50 1.58 1.91 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.05 1.71 1.06 0.965 0.915 1.02 1.16 -
P/RPS 1.26 1.76 1.08 1.23 1.18 1.31 1.66 -4.48%
P/EPS 13.75 15.82 17.94 21.02 32.36 26.41 28.69 -11.53%
EY 7.27 6.32 5.57 4.76 3.09 3.79 3.49 13.00%
DY 1.71 1.05 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.32 1.64 1.61 1.62 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