Highlights

[3A] QoQ Annualized Quarter Result on 2013-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -32.51%    YoY -     -25.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,910 300,137 300,668 295,308 306,429 298,057 286,652 3.74%
  QoQ % 0.92% -0.18% 1.82% -3.63% 2.81% 3.98% -
  Horiz. % 105.67% 104.70% 104.89% 103.02% 106.90% 103.98% 100.00%
PBT 16,120 15,172 17,414 17,472 21,999 20,752 20,188 -13.90%
  QoQ % 6.25% -12.87% -0.33% -20.58% 6.01% 2.79% -
  Horiz. % 79.85% 75.15% 86.26% 86.55% 108.97% 102.79% 100.00%
Tax -5,804 -5,898 -7,058 -6,548 -5,813 -5,172 -5,770 0.39%
  QoQ % 1.60% 16.43% -7.79% -12.64% -12.39% 10.36% -
  Horiz. % 100.59% 102.23% 122.32% 113.48% 100.75% 89.64% 100.00%
NP 10,316 9,273 10,356 10,924 16,186 15,580 14,418 -19.95%
  QoQ % 11.24% -10.45% -5.20% -32.51% 3.89% 8.06% -
  Horiz. % 71.55% 64.32% 71.83% 75.77% 112.26% 108.06% 100.00%
NP to SH 10,316 9,273 10,356 10,924 16,186 15,580 14,418 -19.95%
  QoQ % 11.24% -10.45% -5.20% -32.51% 3.89% 8.06% -
  Horiz. % 71.55% 64.32% 71.83% 75.77% 112.26% 108.06% 100.00%
Tax Rate 36.00 % 38.88 % 40.53 % 37.48 % 26.42 % 24.92 % 28.58 % 16.59%
  QoQ % -7.41% -4.07% 8.14% 41.86% 6.02% -12.81% -
  Horiz. % 125.96% 136.04% 141.81% 131.14% 92.44% 87.19% 100.00%
Total Cost 292,594 290,864 290,312 284,384 290,243 282,477 272,234 4.91%
  QoQ % 0.59% 0.19% 2.08% -2.02% 2.75% 3.76% -
  Horiz. % 107.48% 106.84% 106.64% 104.46% 106.62% 103.76% 100.00%
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
  QoQ % -0.49% 0.47% 0.44% 3.43% 0.00% 0.00% -
  Horiz. % 103.87% 104.38% 103.89% 103.43% 100.00% - -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
  QoQ % -0.49% 0.47% 0.44% 3.43% 0.00% 0.00% -
  Horiz. % 103.87% 104.38% 103.89% 103.43% 100.00% - -
NOSH 393,127 392,937 392,272 395,797 390,467 393,028 393,281 -0.03%
  QoQ % 0.05% 0.17% -0.89% 1.36% -0.65% -0.06% -
  Horiz. % 99.96% 99.91% 99.74% 100.64% 99.28% 99.94% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.41 % 3.09 % 3.44 % 3.70 % 5.28 % 5.23 % 5.03 % -22.77%
  QoQ % 10.36% -10.17% -7.03% -29.92% 0.96% 3.98% -
  Horiz. % 67.79% 61.43% 68.39% 73.56% 104.97% 103.98% 100.00%
ROE 4.72 % 4.22 % 4.73 % 5.01 % 7.68 % - % - % -
  QoQ % 11.85% -10.78% -5.59% -34.77% 0.00% 0.00% -
  Horiz. % 61.46% 54.95% 61.59% 65.23% 100.00% - -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.05 76.38 76.65 74.61 78.48 75.84 72.89 3.76%
  QoQ % 0.88% -0.35% 2.73% -4.93% 3.48% 4.05% -
  Horiz. % 105.71% 104.79% 105.16% 102.36% 107.67% 104.05% 100.00%
EPS 2.62 2.36 2.64 2.76 4.11 3.96 3.66 -19.93%
  QoQ % 11.02% -10.61% -4.35% -32.85% 3.79% 8.20% -
  Horiz. % 71.58% 64.48% 72.13% 75.41% 112.30% 108.20% 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 0.5565 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 -
  QoQ % -0.54% 0.30% 1.34% 2.04% 0.00% 0.00% -
  Horiz. % 103.17% 103.73% 103.41% 102.04% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.57 61.00 61.11 60.02 62.28 60.58 58.26 3.74%
  QoQ % 0.93% -0.18% 1.82% -3.63% 2.81% 3.98% -
  Horiz. % 105.68% 104.70% 104.89% 103.02% 106.90% 103.98% 100.00%
EPS 2.10 1.88 2.10 2.22 3.29 3.17 2.93 -19.86%
  QoQ % 11.70% -10.48% -5.41% -32.52% 3.79% 8.19% -
  Horiz. % 71.67% 64.16% 71.67% 75.77% 112.29% 108.19% 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 0.4447 0.4468 0.4447 0.4428 0.4281 0.0000 0.0000 -
  QoQ % -0.47% 0.47% 0.43% 3.43% 0.00% 0.00% -
  Horiz. % 103.88% 104.37% 103.88% 103.43% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 -
P/RPS 1.09 1.30 1.37 1.41 1.39 1.32 1.56 -21.21%
  QoQ % -16.15% -5.11% -2.84% 1.44% 5.30% -15.38% -
  Horiz. % 69.87% 83.33% 87.82% 90.38% 89.10% 84.62% 100.00%
P/EPS 32.01 41.95 39.77 38.04 26.29 25.23 31.10 1.94%
  QoQ % -23.69% 5.48% 4.55% 44.69% 4.20% -18.87% -
  Horiz. % 102.93% 134.89% 127.88% 122.32% 84.53% 81.13% 100.00%
EY 3.12 2.38 2.51 2.63 3.80 3.96 3.22 -2.08%
  QoQ % 31.09% -5.18% -4.56% -30.79% -4.04% 22.98% -
  Horiz. % 96.89% 73.91% 77.95% 81.68% 118.01% 122.98% 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 1.51 1.77 1.88 1.91 2.02 0.00 0.00 -
  QoQ % -14.69% -5.85% -1.57% -5.45% 0.00% 0.00% -
  Horiz. % 74.75% 87.62% 93.07% 94.55% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 -
Price 0.9350 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 -
P/RPS 1.21 1.22 1.34 1.37 1.27 1.45 1.59 -16.60%
  QoQ % -0.82% -8.96% -2.19% 7.87% -12.41% -8.81% -
  Horiz. % 76.10% 76.73% 84.28% 86.16% 79.87% 91.19% 100.00%
P/EPS 35.63 39.41 39.02 36.96 24.12 27.75 31.64 8.22%
  QoQ % -9.59% 1.00% 5.57% 53.23% -13.08% -12.29% -
  Horiz. % 112.61% 124.56% 123.32% 116.81% 76.23% 87.71% 100.00%
EY 2.81 2.54 2.56 2.71 4.15 3.60 3.16 -7.51%
  QoQ % 10.63% -0.78% -5.54% -34.70% 15.28% 13.92% -
  Horiz. % 88.92% 80.38% 81.01% 85.76% 131.33% 113.92% 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 1.68 1.66 1.85 1.85 1.85 0.00 0.00 -
  QoQ % 1.20% -10.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.81% 89.73% 100.00% 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.
 


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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS