Highlights

[3A] QoQ Annualized Quarter Result on 2015-06-30 [#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 -     49.50%    YoY -     19.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 430,272 352,400 344,634 334,684 298,372 311,410 312,148 23.83%
  QoQ % 22.10% 2.25% 2.97% 12.17% -4.19% -0.24% -
  Horiz. % 137.84% 112.90% 110.41% 107.22% 95.59% 99.76% 100.00%
PBT 37,136 30,350 34,678 31,784 23,728 26,186 25,652 27.94%
  QoQ % 22.36% -12.48% 9.11% 33.95% -9.39% 2.08% -
  Horiz. % 144.77% 118.31% 135.19% 123.90% 92.50% 102.08% 100.00%
Tax -10,368 -10,266 -11,994 -10,764 -9,668 -8,056 -7,673 22.20%
  QoQ % -0.99% 14.41% -11.43% -11.34% -20.01% -4.99% -
  Horiz. % 135.12% 133.79% 156.32% 140.28% 125.99% 104.99% 100.00%
NP 26,768 20,084 22,684 21,020 14,060 18,130 17,978 30.36%
  QoQ % 33.28% -11.46% 7.92% 49.50% -22.45% 0.84% -
  Horiz. % 148.89% 111.71% 126.17% 116.92% 78.20% 100.84% 100.00%
NP to SH 26,768 20,084 22,684 21,020 14,060 18,130 17,978 30.36%
  QoQ % 33.28% -11.46% 7.92% 49.50% -22.45% 0.84% -
  Horiz. % 148.89% 111.71% 126.17% 116.92% 78.20% 100.84% 100.00%
Tax Rate 27.92 % 33.83 % 34.59 % 33.87 % 40.75 % 30.76 % 29.91 % -4.48%
  QoQ % -17.47% -2.20% 2.13% -16.88% 32.48% 2.84% -
  Horiz. % 93.35% 113.11% 115.65% 113.24% 136.24% 102.84% 100.00%
Total Cost 403,504 332,316 321,950 313,664 284,312 293,280 294,169 23.43%
  QoQ % 21.42% 3.22% 2.64% 10.32% -3.06% -0.30% -
  Horiz. % 137.17% 112.97% 109.44% 106.63% 96.65% 99.70% 100.00%
Net Worth 253,744 248,293 251,493 242,595 236,373 231,560 232,058 6.13%
  QoQ % 2.20% -1.27% 3.67% 2.63% 2.08% -0.21% -
  Horiz. % 109.35% 107.00% 108.37% 104.54% 101.86% 99.79% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 253,744 248,293 251,493 242,595 236,373 231,560 232,058 6.13%
  QoQ % 2.20% -1.27% 3.67% 2.63% 2.08% -0.21% -
  Horiz. % 109.35% 107.00% 108.37% 104.54% 101.86% 99.79% 100.00%
NOSH 393,647 393,803 393,819 393,632 394,943 393,275 393,119 0.09%
  QoQ % -0.04% -0.00% 0.05% -0.33% 0.42% 0.04% -
  Horiz. % 100.13% 100.17% 100.18% 100.13% 100.46% 100.04% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.22 % 5.70 % 6.58 % 6.28 % 4.71 % 5.82 % 5.76 % 5.25%
  QoQ % 9.12% -13.37% 4.78% 33.33% -19.07% 1.04% -
  Horiz. % 107.99% 98.96% 114.24% 109.03% 81.77% 101.04% 100.00%
ROE 10.55 % 8.09 % 9.02 % 8.66 % 5.95 % 7.83 % 7.75 % 22.81%
  QoQ % 30.41% -10.31% 4.16% 45.55% -24.01% 1.03% -
  Horiz. % 136.13% 104.39% 116.39% 111.74% 76.77% 101.03% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.30 89.49 87.51 85.02 75.55 79.18 79.40 23.72%
  QoQ % 22.14% 2.26% 2.93% 12.53% -4.58% -0.28% -
  Horiz. % 137.66% 112.71% 110.21% 107.08% 95.15% 99.72% 100.00%
EPS 6.80 5.10 5.76 5.34 3.56 4.61 4.57 30.30%
  QoQ % 33.33% -11.46% 7.87% 50.00% -22.78% 0.88% -
  Horiz. % 148.80% 111.60% 126.04% 116.85% 77.90% 100.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6446 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 6.04%
  QoQ % 2.24% -1.27% 3.62% 2.97% 1.65% -0.25% -
  Horiz. % 109.20% 106.81% 108.18% 104.40% 101.39% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 87.45 71.63 70.05 68.03 60.64 63.29 63.44 23.84%
  QoQ % 22.09% 2.26% 2.97% 12.19% -4.19% -0.24% -
  Horiz. % 137.85% 112.91% 110.42% 107.24% 95.59% 99.76% 100.00%
EPS 5.44 4.08 4.61 4.27 2.86 3.68 3.65 30.45%
  QoQ % 33.33% -11.50% 7.96% 49.30% -22.28% 0.82% -
  Horiz. % 149.04% 111.78% 126.30% 116.99% 78.36% 100.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5157 0.5047 0.5112 0.4931 0.4804 0.4707 0.4717 6.12%
  QoQ % 2.18% -1.27% 3.67% 2.64% 2.06% -0.21% -
  Horiz. % 109.33% 107.00% 108.37% 104.54% 101.84% 99.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0300 1.0500 0.9500 1.0900 0.9000 0.8750 0.9550 -
P/RPS 0.94 1.17 1.09 1.28 1.19 1.11 1.20 -15.01%
  QoQ % -19.66% 7.34% -14.84% 7.56% 7.21% -7.50% -
  Horiz. % 78.33% 97.50% 90.83% 106.67% 99.17% 92.50% 100.00%
P/EPS 15.15 20.59 16.49 20.41 25.28 18.98 20.88 -19.24%
  QoQ % -26.42% 24.86% -19.21% -19.26% 33.19% -9.10% -
  Horiz. % 72.56% 98.61% 78.98% 97.75% 121.07% 90.90% 100.00%
EY 6.60 4.86 6.06 4.90 3.96 5.27 4.79 23.80%
  QoQ % 35.80% -19.80% 23.67% 23.74% -24.86% 10.02% -
  Horiz. % 137.79% 101.46% 126.51% 102.30% 82.67% 110.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 1.67 1.49 1.77 1.50 1.49 1.62 -0.82%
  QoQ % -4.19% 12.08% -15.82% 18.00% 0.67% -8.02% -
  Horiz. % 98.77% 103.09% 91.98% 109.26% 92.59% 91.98% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 -
Price 1.0600 1.0900 1.0600 0.9850 0.9650 1.0000 0.9200 -
P/RPS 0.97 1.22 1.21 1.16 1.28 1.26 1.16 -11.23%
  QoQ % -20.49% 0.83% 4.31% -9.38% 1.59% 8.62% -
  Horiz. % 83.62% 105.17% 104.31% 100.00% 110.34% 108.62% 100.00%
P/EPS 15.59 21.37 18.40 18.45 27.11 21.69 20.12 -15.63%
  QoQ % -27.05% 16.14% -0.27% -31.94% 24.99% 7.80% -
  Horiz. % 77.49% 106.21% 91.45% 91.70% 134.74% 107.80% 100.00%
EY 6.42 4.68 5.43 5.42 3.69 4.61 4.97 18.59%
  QoQ % 37.18% -13.81% 0.18% 46.88% -19.96% -7.24% -
  Horiz. % 129.18% 94.16% 109.26% 109.05% 74.25% 92.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 1.73 1.66 1.60 1.61 1.70 1.56 3.39%
  QoQ % -5.20% 4.22% 3.75% -0.62% -5.29% 8.97% -
  Horiz. % 105.13% 110.90% 106.41% 102.56% 103.21% 108.97% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
8. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS