Highlights

[3A] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -8.10%    YoY -     19.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 402,788 436,066 429,124 420,760 410,012 437,977 423,497 -3.28%
  QoQ % -7.63% 1.62% 1.99% 2.62% -6.39% 3.42% -
  Horiz. % 95.11% 102.97% 101.33% 99.35% 96.82% 103.42% 100.00%
PBT 51,380 40,258 36,617 37,076 40,492 34,204 32,392 35.97%
  QoQ % 27.63% 9.94% -1.24% -8.44% 18.38% 5.59% -
  Horiz. % 158.62% 124.28% 113.04% 114.46% 125.01% 105.59% 100.00%
Tax -16,016 -10,840 -10,708 -9,580 -10,572 -5,084 -5,829 96.05%
  QoQ % -47.75% -1.23% -11.77% 9.38% -107.95% 12.79% -
  Horiz. % 274.75% 185.96% 183.69% 164.34% 181.36% 87.21% 100.00%
NP 35,364 29,418 25,909 27,496 29,920 29,120 26,562 21.00%
  QoQ % 20.21% 13.54% -5.77% -8.10% 2.75% 9.63% -
  Horiz. % 133.13% 110.75% 97.54% 103.51% 112.64% 109.63% 100.00%
NP to SH 35,364 29,418 25,909 27,496 29,920 29,120 26,562 21.00%
  QoQ % 20.21% 13.54% -5.77% -8.10% 2.75% 9.63% -
  Horiz. % 133.13% 110.75% 97.54% 103.51% 112.64% 109.63% 100.00%
Tax Rate 31.17 % 26.93 % 29.24 % 25.84 % 26.11 % 14.86 % 18.00 % 44.16%
  QoQ % 15.74% -7.90% 13.16% -1.03% 75.71% -17.44% -
  Horiz. % 173.17% 149.61% 162.44% 143.56% 145.06% 82.56% 100.00%
Total Cost 367,424 406,648 403,214 393,264 380,092 408,857 396,934 -5.02%
  QoQ % -9.65% 0.85% 2.53% 3.47% -7.04% 3.00% -
  Horiz. % 92.57% 102.45% 101.58% 99.08% 95.76% 103.00% 100.00%
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
  QoQ % 2.28% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 9,840 13,120 - - 9,840 13,120 -
  QoQ % 0.00% -25.00% 0.00% 0.00% 0.00% -25.00% -
  Horiz. % 0.00% 75.00% 100.00% 0.00% 0.00% 75.00% 100.00%
Div Payout % - % 33.45 % 50.64 % - % - % 33.79 % 49.39 % -
  QoQ % 0.00% -33.95% 0.00% 0.00% 0.00% -31.59% -
  Horiz. % 0.00% 67.73% 102.53% 0.00% 0.00% 68.41% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
  QoQ % 2.28% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
NOSH 491,877 492,000 492,000 492,000 492,000 492,000 492,000 -0.02%
  QoQ % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.78 % 6.75 % 6.04 % 6.53 % 7.30 % 6.65 % 6.27 % 25.14%
  QoQ % 30.07% 11.75% -7.50% -10.55% 9.77% 6.06% -
  Horiz. % 140.03% 107.66% 96.33% 104.15% 116.43% 106.06% 100.00%
ROE 9.93 % 8.45 % 7.44 % 8.03 % 8.90 % 8.86 % 8.07 % 14.81%
  QoQ % 17.51% 13.58% -7.35% -9.78% 0.45% 9.79% -
  Horiz. % 123.05% 104.71% 92.19% 99.50% 110.29% 109.79% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 81.89 88.63 87.22 85.52 83.34 89.02 86.08 -3.27%
  QoQ % -7.60% 1.62% 1.99% 2.62% -6.38% 3.42% -
  Horiz. % 95.13% 102.96% 101.32% 99.35% 96.82% 103.42% 100.00%
EPS 7.20 5.98 5.27 5.58 6.08 5.92 5.40 21.12%
  QoQ % 20.40% 13.47% -5.56% -8.22% 2.70% 9.63% -
  Horiz. % 133.33% 110.74% 97.59% 103.33% 112.59% 109.63% 100.00%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 2.67 -
  QoQ % 0.00% -25.09% 0.00% 0.00% 0.00% -25.09% -
  Horiz. % 0.00% 74.91% 100.00% 0.00% 0.00% 74.91% 100.00%
NAPS 0.7240 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.38%
  QoQ % 2.30% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.19% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 81.87 88.63 87.22 85.52 83.34 89.02 86.08 -3.28%
  QoQ % -7.63% 1.62% 1.99% 2.62% -6.38% 3.42% -
  Horiz. % 95.11% 102.96% 101.32% 99.35% 96.82% 103.42% 100.00%
EPS 7.19 5.98 5.27 5.58 6.08 5.92 5.40 21.01%
  QoQ % 20.23% 13.47% -5.56% -8.22% 2.70% 9.63% -
  Horiz. % 133.15% 110.74% 97.59% 103.33% 112.59% 109.63% 100.00%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 2.67 -
  QoQ % 0.00% -25.09% 0.00% 0.00% 0.00% -25.09% -
  Horiz. % 0.00% 74.91% 100.00% 0.00% 0.00% 74.91% 100.00%
NAPS 0.7238 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.36%
  QoQ % 2.27% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.6150 0.7350 0.8100 0.8200 0.9350 0.7050 0.8250 -
P/RPS 0.75 0.83 0.93 0.96 1.12 0.79 0.96 -15.16%
  QoQ % -9.64% -10.75% -3.12% -14.29% 41.77% -17.71% -
  Horiz. % 78.12% 86.46% 96.88% 100.00% 116.67% 82.29% 100.00%
P/EPS 8.55 12.29 15.38 14.67 15.38 11.91 15.28 -32.07%
  QoQ % -30.43% -20.09% 4.84% -4.62% 29.14% -22.05% -
  Horiz. % 55.96% 80.43% 100.65% 96.01% 100.65% 77.95% 100.00%
EY 11.69 8.14 6.50 6.82 6.50 8.40 6.54 47.23%
  QoQ % 43.61% 25.23% -4.69% 4.92% -22.62% 28.44% -
  Horiz. % 178.75% 124.46% 99.39% 104.28% 99.39% 128.44% 100.00%
DY 0.00 2.72 3.29 0.00 0.00 2.84 3.23 -
  QoQ % 0.00% -17.33% 0.00% 0.00% 0.00% -12.07% -
  Horiz. % 0.00% 84.21% 101.86% 0.00% 0.00% 87.93% 100.00%
P/NAPS 0.85 1.04 1.15 1.18 1.37 1.06 1.23 -21.82%
  QoQ % -18.27% -9.57% -2.54% -13.87% 29.25% -13.82% -
  Horiz. % 69.11% 84.55% 93.50% 95.93% 111.38% 86.18% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 25/02/20 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 -
Price 0.7550 0.7900 0.8000 0.8550 0.9000 0.8600 0.7600 -
P/RPS 0.92 0.89 0.92 1.00 1.08 0.97 0.88 3.01%
  QoQ % 3.37% -3.26% -8.00% -7.41% 11.34% 10.23% -
  Horiz. % 104.55% 101.14% 104.55% 113.64% 122.73% 110.23% 100.00%
P/EPS 10.50 13.21 15.19 15.30 14.80 14.53 14.08 -17.75%
  QoQ % -20.51% -13.03% -0.72% 3.38% 1.86% 3.20% -
  Horiz. % 74.57% 93.82% 107.88% 108.66% 105.11% 103.20% 100.00%
EY 9.52 7.57 6.58 6.54 6.76 6.88 7.10 21.57%
  QoQ % 25.76% 15.05% 0.61% -3.25% -1.74% -3.10% -
  Horiz. % 134.08% 106.62% 92.68% 92.11% 95.21% 96.90% 100.00%
DY 0.00 2.53 3.33 0.00 0.00 2.33 3.51 -
  QoQ % 0.00% -24.02% 0.00% 0.00% 0.00% -33.62% -
  Horiz. % 0.00% 72.08% 94.87% 0.00% 0.00% 66.38% 100.00%
P/NAPS 1.04 1.12 1.13 1.23 1.32 1.29 1.14 -5.93%
  QoQ % -7.14% -0.88% -8.13% -6.82% 2.33% 13.16% -
  Horiz. % 91.23% 98.25% 99.12% 107.89% 115.79% 113.16% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers