Highlights

[3A] QoQ Annualized Quarter Result on 2014-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     0.84%    YoY -     75.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 344,634 334,684 298,372 311,410 312,148 322,296 306,552 8.11%
  QoQ % 2.97% 12.17% -4.19% -0.24% -3.15% 5.14% -
  Horiz. % 112.42% 109.18% 97.33% 101.58% 101.83% 105.14% 100.00%
PBT 34,678 31,784 23,728 26,186 25,652 28,782 23,100 31.08%
  QoQ % 9.11% 33.95% -9.39% 2.08% -10.87% 24.60% -
  Horiz. % 150.12% 137.59% 102.72% 113.36% 111.05% 124.60% 100.00%
Tax -11,994 -10,764 -9,668 -8,056 -7,673 -11,176 -8,700 23.85%
  QoQ % -11.43% -11.34% -20.01% -4.99% 31.34% -28.46% -
  Horiz. % 137.87% 123.72% 111.13% 92.60% 88.20% 128.46% 100.00%
NP 22,684 21,020 14,060 18,130 17,978 17,606 14,400 35.35%
  QoQ % 7.92% 49.50% -22.45% 0.84% 2.12% 22.26% -
  Horiz. % 157.53% 145.97% 97.64% 125.90% 124.85% 122.26% 100.00%
NP to SH 22,684 21,020 14,060 18,130 17,978 17,606 14,400 35.35%
  QoQ % 7.92% 49.50% -22.45% 0.84% 2.12% 22.26% -
  Horiz. % 157.53% 145.97% 97.64% 125.90% 124.85% 122.26% 100.00%
Tax Rate 34.59 % 33.87 % 40.75 % 30.76 % 29.91 % 38.83 % 37.66 % -5.51%
  QoQ % 2.13% -16.88% 32.48% 2.84% -22.97% 3.11% -
  Horiz. % 91.85% 89.94% 108.20% 81.68% 79.42% 103.11% 100.00%
Total Cost 321,950 313,664 284,312 293,280 294,169 304,690 292,152 6.68%
  QoQ % 2.64% 10.32% -3.06% -0.30% -3.45% 4.29% -
  Horiz. % 110.20% 107.36% 97.32% 100.39% 100.69% 104.29% 100.00%
Net Worth 251,493 242,595 236,373 231,560 232,058 227,109 223,476 8.18%
  QoQ % 3.67% 2.63% 2.08% -0.21% 2.18% 1.63% -
  Horiz. % 112.54% 108.56% 105.77% 103.62% 103.84% 101.63% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 251,493 242,595 236,373 231,560 232,058 227,109 223,476 8.18%
  QoQ % 3.67% 2.63% 2.08% -0.21% 2.18% 1.63% -
  Horiz. % 112.54% 108.56% 105.77% 103.62% 103.84% 101.63% 100.00%
NOSH 393,819 393,632 394,943 393,275 393,119 392,991 395,604 -0.30%
  QoQ % 0.05% -0.33% 0.42% 0.04% 0.03% -0.66% -
  Horiz. % 99.55% 99.50% 99.83% 99.41% 99.37% 99.34% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.58 % 6.28 % 4.71 % 5.82 % 5.76 % 5.46 % 4.70 % 25.12%
  QoQ % 4.78% 33.33% -19.07% 1.04% 5.49% 16.17% -
  Horiz. % 140.00% 133.62% 100.21% 123.83% 122.55% 116.17% 100.00%
ROE 9.02 % 8.66 % 5.95 % 7.83 % 7.75 % 7.75 % 6.44 % 25.16%
  QoQ % 4.16% 45.55% -24.01% 1.03% 0.00% 20.34% -
  Horiz. % 140.06% 134.47% 92.39% 121.58% 120.34% 120.34% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 87.51 85.02 75.55 79.18 79.40 82.01 77.49 8.44%
  QoQ % 2.93% 12.53% -4.58% -0.28% -3.18% 5.83% -
  Horiz. % 112.93% 109.72% 97.50% 102.18% 102.46% 105.83% 100.00%
EPS 5.76 5.34 3.56 4.61 4.57 4.48 3.64 35.76%
  QoQ % 7.87% 50.00% -22.78% 0.88% 2.01% 23.08% -
  Horiz. % 158.24% 146.70% 97.80% 126.65% 125.55% 123.08% 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 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 8.51%
  QoQ % 3.62% 2.97% 1.65% -0.25% 2.15% 2.30% -
  Horiz. % 113.05% 109.10% 105.95% 104.23% 104.50% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 70.05 68.03 60.64 63.29 63.44 65.51 62.31 8.11%
  QoQ % 2.97% 12.19% -4.19% -0.24% -3.16% 5.14% -
  Horiz. % 112.42% 109.18% 97.32% 101.57% 101.81% 105.14% 100.00%
EPS 4.61 4.27 2.86 3.68 3.65 3.58 2.93 35.24%
  QoQ % 7.96% 49.30% -22.28% 0.82% 1.96% 22.18% -
  Horiz. % 157.34% 145.73% 97.61% 125.60% 124.57% 122.18% 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 0.5112 0.4931 0.4804 0.4707 0.4717 0.4616 0.4542 8.19%
  QoQ % 3.67% 2.64% 2.06% -0.21% 2.19% 1.63% -
  Horiz. % 112.55% 108.56% 105.77% 103.63% 103.85% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 -
P/RPS 1.09 1.28 1.19 1.11 1.20 1.08 1.15 -3.51%
  QoQ % -14.84% 7.56% 7.21% -7.50% 11.11% -6.09% -
  Horiz. % 94.78% 111.30% 103.48% 96.52% 104.35% 93.91% 100.00%
P/EPS 16.49 20.41 25.28 18.98 20.88 19.75 24.45 -23.08%
  QoQ % -19.21% -19.26% 33.19% -9.10% 5.72% -19.22% -
  Horiz. % 67.44% 83.48% 103.39% 77.63% 85.40% 80.78% 100.00%
EY 6.06 4.90 3.96 5.27 4.79 5.06 4.09 29.94%
  QoQ % 23.67% 23.74% -24.86% 10.02% -5.34% 23.72% -
  Horiz. % 148.17% 119.80% 96.82% 128.85% 117.11% 123.72% 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 1.49 1.77 1.50 1.49 1.62 1.53 1.58 -3.83%
  QoQ % -15.82% 18.00% 0.67% -8.02% 5.88% -3.16% -
  Horiz. % 94.30% 112.03% 94.94% 94.30% 102.53% 96.84% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 -
Price 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 -
P/RPS 1.21 1.16 1.28 1.26 1.16 1.19 1.18 1.69%
  QoQ % 4.31% -9.38% 1.59% 8.62% -2.52% 0.85% -
  Horiz. % 102.54% 98.31% 108.47% 106.78% 98.31% 100.85% 100.00%
P/EPS 18.40 18.45 27.11 21.69 20.12 21.88 25.14 -18.77%
  QoQ % -0.27% -31.94% 24.99% 7.80% -8.04% -12.97% -
  Horiz. % 73.19% 73.39% 107.84% 86.28% 80.03% 87.03% 100.00%
EY 5.43 5.42 3.69 4.61 4.97 4.57 3.98 22.99%
  QoQ % 0.18% 46.88% -19.96% -7.24% 8.75% 14.82% -
  Horiz. % 136.43% 136.18% 92.71% 115.83% 124.87% 114.82% 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 1.66 1.60 1.61 1.70 1.56 1.70 1.62 1.64%
  QoQ % 3.75% -0.62% -5.29% 8.97% -8.24% 4.94% -
  Horiz. % 102.47% 98.77% 99.38% 104.94% 96.30% 104.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

423  531  505  443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.68+0.02 
 ACO 0.345+0.08 
 SANICHI 0.10-0.015 
 CAREPLS 1.63+0.09 
 KNM 0.255+0.005 
 ARMADA 0.255+0.005 
 ASB 0.175+0.04 
 EKOVEST 0.575-0.005 
 ACOSTEC 0.70+0.20 
 SAPNRG 0.1050.00 

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