Highlights

[3A] QoQ Annualized Quarter Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     11.24%    YoY -     -36.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 312,148 322,296 306,552 302,910 300,137 300,668 295,308 3.76%
  QoQ % -3.15% 5.14% 1.20% 0.92% -0.18% 1.82% -
  Horiz. % 105.70% 109.14% 103.81% 102.57% 101.64% 101.82% 100.00%
PBT 25,652 28,782 23,100 16,120 15,172 17,414 17,472 29.15%
  QoQ % -10.87% 24.60% 43.30% 6.25% -12.87% -0.33% -
  Horiz. % 146.82% 164.73% 132.21% 92.26% 86.84% 99.67% 100.00%
Tax -7,673 -11,176 -8,700 -5,804 -5,898 -7,058 -6,548 11.14%
  QoQ % 31.34% -28.46% -49.90% 1.60% 16.43% -7.79% -
  Horiz. % 117.19% 170.68% 132.87% 88.64% 90.08% 107.79% 100.00%
NP 17,978 17,606 14,400 10,316 9,273 10,356 10,924 39.35%
  QoQ % 2.12% 22.26% 39.59% 11.24% -10.45% -5.20% -
  Horiz. % 164.58% 161.17% 131.82% 94.43% 84.89% 94.80% 100.00%
NP to SH 17,978 17,606 14,400 10,316 9,273 10,356 10,924 39.35%
  QoQ % 2.12% 22.26% 39.59% 11.24% -10.45% -5.20% -
  Horiz. % 164.58% 161.17% 131.82% 94.43% 84.89% 94.80% 100.00%
Tax Rate 29.91 % 38.83 % 37.66 % 36.00 % 38.88 % 40.53 % 37.48 % -13.95%
  QoQ % -22.97% 3.11% 4.61% -7.41% -4.07% 8.14% -
  Horiz. % 79.80% 103.60% 100.48% 96.05% 103.74% 108.14% 100.00%
Total Cost 294,169 304,690 292,152 292,594 290,864 290,312 284,384 2.28%
  QoQ % -3.45% 4.29% -0.15% 0.59% 0.19% 2.08% -
  Horiz. % 103.44% 107.14% 102.73% 102.89% 102.28% 102.08% 100.00%
Net Worth 232,058 227,109 223,476 218,775 219,848 218,809 217,846 4.30%
  QoQ % 2.18% 1.63% 2.15% -0.49% 0.47% 0.44% -
  Horiz. % 106.52% 104.25% 102.58% 100.43% 100.92% 100.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,058 227,109 223,476 218,775 219,848 218,809 217,846 4.30%
  QoQ % 2.18% 1.63% 2.15% -0.49% 0.47% 0.44% -
  Horiz. % 106.52% 104.25% 102.58% 100.43% 100.92% 100.44% 100.00%
NOSH 393,119 392,991 395,604 393,127 392,937 392,272 395,797 -0.45%
  QoQ % 0.03% -0.66% 0.63% 0.05% 0.17% -0.89% -
  Horiz. % 99.32% 99.29% 99.95% 99.33% 99.28% 99.11% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.76 % 5.46 % 4.70 % 3.41 % 3.09 % 3.44 % 3.70 % 34.29%
  QoQ % 5.49% 16.17% 37.83% 10.36% -10.17% -7.03% -
  Horiz. % 155.68% 147.57% 127.03% 92.16% 83.51% 92.97% 100.00%
ROE 7.75 % 7.75 % 6.44 % 4.72 % 4.22 % 4.73 % 5.01 % 33.72%
  QoQ % 0.00% 20.34% 36.44% 11.85% -10.78% -5.59% -
  Horiz. % 154.69% 154.69% 128.54% 94.21% 84.23% 94.41% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.40 82.01 77.49 77.05 76.38 76.65 74.61 4.23%
  QoQ % -3.18% 5.83% 0.57% 0.88% -0.35% 2.73% -
  Horiz. % 106.42% 109.92% 103.86% 103.27% 102.37% 102.73% 100.00%
EPS 4.57 4.48 3.64 2.62 2.36 2.64 2.76 39.92%
  QoQ % 2.01% 23.08% 38.93% 11.02% -10.61% -4.35% -
  Horiz. % 165.58% 162.32% 131.88% 94.93% 85.51% 95.65% 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 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 4.77%
  QoQ % 2.15% 2.30% 1.51% -0.54% 0.30% 1.34% -
  Horiz. % 107.25% 105.00% 102.63% 101.11% 101.65% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.44 65.51 62.31 61.57 61.00 61.11 60.02 3.76%
  QoQ % -3.16% 5.14% 1.20% 0.93% -0.18% 1.82% -
  Horiz. % 105.70% 109.15% 103.82% 102.58% 101.63% 101.82% 100.00%
EPS 3.65 3.58 2.93 2.10 1.88 2.10 2.22 39.26%
  QoQ % 1.96% 22.18% 39.52% 11.70% -10.48% -5.41% -
  Horiz. % 164.41% 161.26% 131.98% 94.59% 84.68% 94.59% 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 0.4717 0.4616 0.4542 0.4447 0.4468 0.4447 0.4428 4.30%
  QoQ % 2.19% 1.63% 2.14% -0.47% 0.47% 0.43% -
  Horiz. % 106.53% 104.25% 102.57% 100.43% 100.90% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 1.0500 -
P/RPS 1.20 1.08 1.15 1.09 1.30 1.37 1.41 -10.18%
  QoQ % 11.11% -6.09% 5.50% -16.15% -5.11% -2.84% -
  Horiz. % 85.11% 76.60% 81.56% 77.30% 92.20% 97.16% 100.00%
P/EPS 20.88 19.75 24.45 32.01 41.95 39.77 38.04 -32.94%
  QoQ % 5.72% -19.22% -23.62% -23.69% 5.48% 4.55% -
  Horiz. % 54.89% 51.92% 64.27% 84.15% 110.28% 104.55% 100.00%
EY 4.79 5.06 4.09 3.12 2.38 2.51 2.63 49.08%
  QoQ % -5.34% 23.72% 31.09% 31.09% -5.18% -4.56% -
  Horiz. % 182.13% 192.40% 155.51% 118.63% 90.49% 95.44% 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 1.62 1.53 1.58 1.51 1.77 1.88 1.91 -10.39%
  QoQ % 5.88% -3.16% 4.64% -14.69% -5.85% -1.57% -
  Horiz. % 84.82% 80.10% 82.72% 79.06% 92.67% 98.43% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 -
Price 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 1.0200 -
P/RPS 1.16 1.19 1.18 1.21 1.22 1.34 1.37 -10.49%
  QoQ % -2.52% 0.85% -2.48% -0.82% -8.96% -2.19% -
  Horiz. % 84.67% 86.86% 86.13% 88.32% 89.05% 97.81% 100.00%
P/EPS 20.12 21.88 25.14 35.63 39.41 39.02 36.96 -33.31%
  QoQ % -8.04% -12.97% -29.44% -9.59% 1.00% 5.57% -
  Horiz. % 54.44% 59.20% 68.02% 96.40% 106.63% 105.57% 100.00%
EY 4.97 4.57 3.98 2.81 2.54 2.56 2.71 49.77%
  QoQ % 8.75% 14.82% 41.64% 10.63% -0.78% -5.54% -
  Horiz. % 183.39% 168.63% 146.86% 103.69% 93.73% 94.46% 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 1.56 1.70 1.62 1.68 1.66 1.85 1.85 -10.74%
  QoQ % -8.24% 4.94% -3.57% 1.20% -10.27% 0.00% -
  Horiz. % 84.32% 91.89% 87.57% 90.81% 89.73% 100.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers