Highlights

[3A] QoQ Annualized Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     2.12%    YoY -     93.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 334,684 298,372 311,410 312,148 322,296 306,552 302,910 6.90%
  QoQ % 12.17% -4.19% -0.24% -3.15% 5.14% 1.20% -
  Horiz. % 110.49% 98.50% 102.81% 103.05% 106.40% 101.20% 100.00%
PBT 31,784 23,728 26,186 25,652 28,782 23,100 16,120 57.44%
  QoQ % 33.95% -9.39% 2.08% -10.87% 24.60% 43.30% -
  Horiz. % 197.17% 147.20% 162.44% 159.13% 178.55% 143.30% 100.00%
Tax -10,764 -9,668 -8,056 -7,673 -11,176 -8,700 -5,804 51.12%
  QoQ % -11.34% -20.01% -4.99% 31.34% -28.46% -49.90% -
  Horiz. % 185.46% 166.57% 138.80% 132.21% 192.56% 149.90% 100.00%
NP 21,020 14,060 18,130 17,978 17,606 14,400 10,316 60.93%
  QoQ % 49.50% -22.45% 0.84% 2.12% 22.26% 39.59% -
  Horiz. % 203.76% 136.29% 175.75% 174.28% 170.67% 139.59% 100.00%
NP to SH 21,020 14,060 18,130 17,978 17,606 14,400 10,316 60.93%
  QoQ % 49.50% -22.45% 0.84% 2.12% 22.26% 39.59% -
  Horiz. % 203.76% 136.29% 175.75% 174.28% 170.67% 139.59% 100.00%
Tax Rate 33.87 % 40.75 % 30.76 % 29.91 % 38.83 % 37.66 % 36.00 % -4.00%
  QoQ % -16.88% 32.48% 2.84% -22.97% 3.11% 4.61% -
  Horiz. % 94.08% 113.19% 85.44% 83.08% 107.86% 104.61% 100.00%
Total Cost 313,664 284,312 293,280 294,169 304,690 292,152 292,594 4.76%
  QoQ % 10.32% -3.06% -0.30% -3.45% 4.29% -0.15% -
  Horiz. % 107.20% 97.17% 100.23% 100.54% 104.13% 99.85% 100.00%
Net Worth 242,595 236,373 231,560 232,058 227,109 223,476 218,775 7.15%
  QoQ % 2.63% 2.08% -0.21% 2.18% 1.63% 2.15% -
  Horiz. % 110.89% 108.04% 105.84% 106.07% 103.81% 102.15% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 242,595 236,373 231,560 232,058 227,109 223,476 218,775 7.15%
  QoQ % 2.63% 2.08% -0.21% 2.18% 1.63% 2.15% -
  Horiz. % 110.89% 108.04% 105.84% 106.07% 103.81% 102.15% 100.00%
NOSH 393,632 394,943 393,275 393,119 392,991 395,604 393,127 0.09%
  QoQ % -0.33% 0.42% 0.04% 0.03% -0.66% 0.63% -
  Horiz. % 100.13% 100.46% 100.04% 100.00% 99.97% 100.63% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.28 % 4.71 % 5.82 % 5.76 % 5.46 % 4.70 % 3.41 % 50.41%
  QoQ % 33.33% -19.07% 1.04% 5.49% 16.17% 37.83% -
  Horiz. % 184.16% 138.12% 170.67% 168.91% 160.12% 137.83% 100.00%
ROE 8.66 % 5.95 % 7.83 % 7.75 % 7.75 % 6.44 % 4.72 % 50.04%
  QoQ % 45.55% -24.01% 1.03% 0.00% 20.34% 36.44% -
  Horiz. % 183.47% 126.06% 165.89% 164.19% 164.19% 136.44% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 85.02 75.55 79.18 79.40 82.01 77.49 77.05 6.80%
  QoQ % 12.53% -4.58% -0.28% -3.18% 5.83% 0.57% -
  Horiz. % 110.34% 98.05% 102.76% 103.05% 106.44% 100.57% 100.00%
EPS 5.34 3.56 4.61 4.57 4.48 3.64 2.62 60.96%
  QoQ % 50.00% -22.78% 0.88% 2.01% 23.08% 38.93% -
  Horiz. % 203.82% 135.88% 175.95% 174.43% 170.99% 138.93% 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 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 0.5565 7.06%
  QoQ % 2.97% 1.65% -0.25% 2.15% 2.30% 1.51% -
  Horiz. % 110.75% 107.55% 105.80% 106.07% 103.85% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 68.03 60.64 63.29 63.44 65.51 62.31 61.57 6.90%
  QoQ % 12.19% -4.19% -0.24% -3.16% 5.14% 1.20% -
  Horiz. % 110.49% 98.49% 102.79% 103.04% 106.40% 101.20% 100.00%
EPS 4.27 2.86 3.68 3.65 3.58 2.93 2.10 60.71%
  QoQ % 49.30% -22.28% 0.82% 1.96% 22.18% 39.52% -
  Horiz. % 203.33% 136.19% 175.24% 173.81% 170.48% 139.52% 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 0.4931 0.4804 0.4707 0.4717 0.4616 0.4542 0.4447 7.15%
  QoQ % 2.64% 2.06% -0.21% 2.19% 1.63% 2.14% -
  Horiz. % 110.88% 108.03% 105.85% 106.07% 103.80% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 0.8400 -
P/RPS 1.28 1.19 1.11 1.20 1.08 1.15 1.09 11.34%
  QoQ % 7.56% 7.21% -7.50% 11.11% -6.09% 5.50% -
  Horiz. % 117.43% 109.17% 101.83% 110.09% 99.08% 105.50% 100.00%
P/EPS 20.41 25.28 18.98 20.88 19.75 24.45 32.01 -25.98%
  QoQ % -19.26% 33.19% -9.10% 5.72% -19.22% -23.62% -
  Horiz. % 63.76% 78.98% 59.29% 65.23% 61.70% 76.38% 100.00%
EY 4.90 3.96 5.27 4.79 5.06 4.09 3.12 35.22%
  QoQ % 23.74% -24.86% 10.02% -5.34% 23.72% 31.09% -
  Horiz. % 157.05% 126.92% 168.91% 153.53% 162.18% 131.09% 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 1.77 1.50 1.49 1.62 1.53 1.58 1.51 11.20%
  QoQ % 18.00% 0.67% -8.02% 5.88% -3.16% 4.64% -
  Horiz. % 117.22% 99.34% 98.68% 107.28% 101.32% 104.64% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 -
Price 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 0.9350 -
P/RPS 1.16 1.28 1.26 1.16 1.19 1.18 1.21 -2.78%
  QoQ % -9.38% 1.59% 8.62% -2.52% 0.85% -2.48% -
  Horiz. % 95.87% 105.79% 104.13% 95.87% 98.35% 97.52% 100.00%
P/EPS 18.45 27.11 21.69 20.12 21.88 25.14 35.63 -35.59%
  QoQ % -31.94% 24.99% 7.80% -8.04% -12.97% -29.44% -
  Horiz. % 51.78% 76.09% 60.88% 56.47% 61.41% 70.56% 100.00%
EY 5.42 3.69 4.61 4.97 4.57 3.98 2.81 55.14%
  QoQ % 46.88% -19.96% -7.24% 8.75% 14.82% 41.64% -
  Horiz. % 192.88% 131.32% 164.06% 176.87% 162.63% 141.64% 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 1.61 1.70 1.56 1.70 1.62 1.68 -3.21%
  QoQ % -0.62% -5.29% 8.97% -8.24% 4.94% -3.57% -
  Horiz. % 95.24% 95.83% 101.19% 92.86% 101.19% 96.43% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers