Highlights

[3A] QoQ Annualized Quarter Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     39.59%    YoY -     31.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 311,410 312,148 322,296 306,552 302,910 300,137 300,668 2.36%
  QoQ % -0.24% -3.15% 5.14% 1.20% 0.92% -0.18% -
  Horiz. % 103.57% 103.82% 107.19% 101.96% 100.75% 99.82% 100.00%
PBT 26,186 25,652 28,782 23,100 16,120 15,172 17,414 31.16%
  QoQ % 2.08% -10.87% 24.60% 43.30% 6.25% -12.87% -
  Horiz. % 150.37% 147.31% 165.28% 132.65% 92.57% 87.13% 100.00%
Tax -8,056 -7,673 -11,176 -8,700 -5,804 -5,898 -7,058 9.19%
  QoQ % -4.99% 31.34% -28.46% -49.90% 1.60% 16.43% -
  Horiz. % 114.14% 108.72% 158.35% 123.26% 82.23% 83.57% 100.00%
NP 18,130 17,978 17,606 14,400 10,316 9,273 10,356 45.11%
  QoQ % 0.84% 2.12% 22.26% 39.59% 11.24% -10.45% -
  Horiz. % 175.07% 173.61% 170.01% 139.05% 99.61% 89.55% 100.00%
NP to SH 18,130 17,978 17,606 14,400 10,316 9,273 10,356 45.11%
  QoQ % 0.84% 2.12% 22.26% 39.59% 11.24% -10.45% -
  Horiz. % 175.07% 173.61% 170.01% 139.05% 99.61% 89.55% 100.00%
Tax Rate 30.76 % 29.91 % 38.83 % 37.66 % 36.00 % 38.88 % 40.53 % -16.76%
  QoQ % 2.84% -22.97% 3.11% 4.61% -7.41% -4.07% -
  Horiz. % 75.89% 73.80% 95.81% 92.92% 88.82% 95.93% 100.00%
Total Cost 293,280 294,169 304,690 292,152 292,594 290,864 290,312 0.68%
  QoQ % -0.30% -3.45% 4.29% -0.15% 0.59% 0.19% -
  Horiz. % 101.02% 101.33% 104.95% 100.63% 100.79% 100.19% 100.00%
Net Worth 231,560 232,058 227,109 223,476 218,775 219,848 218,809 3.84%
  QoQ % -0.21% 2.18% 1.63% 2.15% -0.49% 0.47% -
  Horiz. % 105.83% 106.05% 103.79% 102.13% 99.98% 100.47% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,560 232,058 227,109 223,476 218,775 219,848 218,809 3.84%
  QoQ % -0.21% 2.18% 1.63% 2.15% -0.49% 0.47% -
  Horiz. % 105.83% 106.05% 103.79% 102.13% 99.98% 100.47% 100.00%
NOSH 393,275 393,119 392,991 395,604 393,127 392,937 392,272 0.17%
  QoQ % 0.04% 0.03% -0.66% 0.63% 0.05% 0.17% -
  Horiz. % 100.26% 100.22% 100.18% 100.85% 100.22% 100.17% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.82 % 5.76 % 5.46 % 4.70 % 3.41 % 3.09 % 3.44 % 41.85%
  QoQ % 1.04% 5.49% 16.17% 37.83% 10.36% -10.17% -
  Horiz. % 169.19% 167.44% 158.72% 136.63% 99.13% 89.83% 100.00%
ROE 7.83 % 7.75 % 7.75 % 6.44 % 4.72 % 4.22 % 4.73 % 39.81%
  QoQ % 1.03% 0.00% 20.34% 36.44% 11.85% -10.78% -
  Horiz. % 165.54% 163.85% 163.85% 136.15% 99.79% 89.22% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.18 79.40 82.01 77.49 77.05 76.38 76.65 2.18%
  QoQ % -0.28% -3.18% 5.83% 0.57% 0.88% -0.35% -
  Horiz. % 103.30% 103.59% 106.99% 101.10% 100.52% 99.65% 100.00%
EPS 4.61 4.57 4.48 3.64 2.62 2.36 2.64 44.86%
  QoQ % 0.88% 2.01% 23.08% 38.93% 11.02% -10.61% -
  Horiz. % 174.62% 173.11% 169.70% 137.88% 99.24% 89.39% 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 0.5888 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 3.66%
  QoQ % -0.25% 2.15% 2.30% 1.51% -0.54% 0.30% -
  Horiz. % 105.56% 105.83% 103.60% 101.27% 99.77% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 63.29 63.44 65.51 62.31 61.57 61.00 61.11 2.36%
  QoQ % -0.24% -3.16% 5.14% 1.20% 0.93% -0.18% -
  Horiz. % 103.57% 103.81% 107.20% 101.96% 100.75% 99.82% 100.00%
EPS 3.68 3.65 3.58 2.93 2.10 1.88 2.10 45.20%
  QoQ % 0.82% 1.96% 22.18% 39.52% 11.70% -10.48% -
  Horiz. % 175.24% 173.81% 170.48% 139.52% 100.00% 89.52% 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 0.4707 0.4717 0.4616 0.4542 0.4447 0.4468 0.4447 3.85%
  QoQ % -0.21% 2.19% 1.63% 2.14% -0.47% 0.47% -
  Horiz. % 105.85% 106.07% 103.80% 102.14% 100.00% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8750 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 -
P/RPS 1.11 1.20 1.08 1.15 1.09 1.30 1.37 -13.06%
  QoQ % -7.50% 11.11% -6.09% 5.50% -16.15% -5.11% -
  Horiz. % 81.02% 87.59% 78.83% 83.94% 79.56% 94.89% 100.00%
P/EPS 18.98 20.88 19.75 24.45 32.01 41.95 39.77 -38.85%
  QoQ % -9.10% 5.72% -19.22% -23.62% -23.69% 5.48% -
  Horiz. % 47.72% 52.50% 49.66% 61.48% 80.49% 105.48% 100.00%
EY 5.27 4.79 5.06 4.09 3.12 2.38 2.51 63.75%
  QoQ % 10.02% -5.34% 23.72% 31.09% 31.09% -5.18% -
  Horiz. % 209.96% 190.84% 201.59% 162.95% 124.30% 94.82% 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 1.49 1.62 1.53 1.58 1.51 1.77 1.88 -14.32%
  QoQ % -8.02% 5.88% -3.16% 4.64% -14.69% -5.85% -
  Horiz. % 79.26% 86.17% 81.38% 84.04% 80.32% 94.15% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 -
Price 1.0000 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 -
P/RPS 1.26 1.16 1.19 1.18 1.21 1.22 1.34 -4.01%
  QoQ % 8.62% -2.52% 0.85% -2.48% -0.82% -8.96% -
  Horiz. % 94.03% 86.57% 88.81% 88.06% 90.30% 91.04% 100.00%
P/EPS 21.69 20.12 21.88 25.14 35.63 39.41 39.02 -32.32%
  QoQ % 7.80% -8.04% -12.97% -29.44% -9.59% 1.00% -
  Horiz. % 55.59% 51.56% 56.07% 64.43% 91.31% 101.00% 100.00%
EY 4.61 4.97 4.57 3.98 2.81 2.54 2.56 47.86%
  QoQ % -7.24% 8.75% 14.82% 41.64% 10.63% -0.78% -
  Horiz. % 180.08% 194.14% 178.52% 155.47% 109.77% 99.22% 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 1.70 1.56 1.70 1.62 1.68 1.66 1.85 -5.47%
  QoQ % 8.97% -8.24% 4.94% -3.57% 1.20% -10.27% -
  Horiz. % 91.89% 84.32% 91.89% 87.57% 90.81% 89.73% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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