Highlights

[3A] QoQ Annualized Quarter Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -22.45%    YoY -     -2.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 352,400 344,634 334,684 298,372 311,410 312,148 322,296 6.12%
  QoQ % 2.25% 2.97% 12.17% -4.19% -0.24% -3.15% -
  Horiz. % 109.34% 106.93% 103.84% 92.58% 96.62% 96.85% 100.00%
PBT 30,350 34,678 31,784 23,728 26,186 25,652 28,782 3.59%
  QoQ % -12.48% 9.11% 33.95% -9.39% 2.08% -10.87% -
  Horiz. % 105.45% 120.49% 110.43% 82.44% 90.98% 89.13% 100.00%
Tax -10,266 -11,994 -10,764 -9,668 -8,056 -7,673 -11,176 -5.49%
  QoQ % 14.41% -11.43% -11.34% -20.01% -4.99% 31.34% -
  Horiz. % 91.86% 107.33% 96.31% 86.51% 72.08% 68.66% 100.00%
NP 20,084 22,684 21,020 14,060 18,130 17,978 17,606 9.15%
  QoQ % -11.46% 7.92% 49.50% -22.45% 0.84% 2.12% -
  Horiz. % 114.07% 128.84% 119.39% 79.86% 102.98% 102.12% 100.00%
NP to SH 20,084 22,684 21,020 14,060 18,130 17,978 17,606 9.15%
  QoQ % -11.46% 7.92% 49.50% -22.45% 0.84% 2.12% -
  Horiz. % 114.07% 128.84% 119.39% 79.86% 102.98% 102.12% 100.00%
Tax Rate 33.83 % 34.59 % 33.87 % 40.75 % 30.76 % 29.91 % 38.83 % -8.76%
  QoQ % -2.20% 2.13% -16.88% 32.48% 2.84% -22.97% -
  Horiz. % 87.12% 89.08% 87.23% 104.94% 79.22% 77.03% 100.00%
Total Cost 332,316 321,950 313,664 284,312 293,280 294,169 304,690 5.94%
  QoQ % 3.22% 2.64% 10.32% -3.06% -0.30% -3.45% -
  Horiz. % 109.07% 105.66% 102.95% 93.31% 96.26% 96.55% 100.00%
Net Worth 248,293 251,493 242,595 236,373 231,560 232,058 227,109 6.11%
  QoQ % -1.27% 3.67% 2.63% 2.08% -0.21% 2.18% -
  Horiz. % 109.33% 110.74% 106.82% 104.08% 101.96% 102.18% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 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
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,293 251,493 242,595 236,373 231,560 232,058 227,109 6.11%
  QoQ % -1.27% 3.67% 2.63% 2.08% -0.21% 2.18% -
  Horiz. % 109.33% 110.74% 106.82% 104.08% 101.96% 102.18% 100.00%
NOSH 393,803 393,819 393,632 394,943 393,275 393,119 392,991 0.14%
  QoQ % -0.00% 0.05% -0.33% 0.42% 0.04% 0.03% -
  Horiz. % 100.21% 100.21% 100.16% 100.50% 100.07% 100.03% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.70 % 6.58 % 6.28 % 4.71 % 5.82 % 5.76 % 5.46 % 2.90%
  QoQ % -13.37% 4.78% 33.33% -19.07% 1.04% 5.49% -
  Horiz. % 104.40% 120.51% 115.02% 86.26% 106.59% 105.49% 100.00%
ROE 8.09 % 9.02 % 8.66 % 5.95 % 7.83 % 7.75 % 7.75 % 2.90%
  QoQ % -10.31% 4.16% 45.55% -24.01% 1.03% 0.00% -
  Horiz. % 104.39% 116.39% 111.74% 76.77% 101.03% 100.00% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 89.49 87.51 85.02 75.55 79.18 79.40 82.01 5.97%
  QoQ % 2.26% 2.93% 12.53% -4.58% -0.28% -3.18% -
  Horiz. % 109.12% 106.71% 103.67% 92.12% 96.55% 96.82% 100.00%
EPS 5.10 5.76 5.34 3.56 4.61 4.57 4.48 9.00%
  QoQ % -11.46% 7.87% 50.00% -22.78% 0.88% 2.01% -
  Horiz. % 113.84% 128.57% 119.20% 79.46% 102.90% 102.01% 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 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 5.96%
  QoQ % -1.27% 3.62% 2.97% 1.65% -0.25% 2.15% -
  Horiz. % 109.10% 110.50% 106.64% 103.56% 101.89% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 71.63 70.05 68.03 60.64 63.29 63.44 65.51 6.12%
  QoQ % 2.26% 2.97% 12.19% -4.19% -0.24% -3.16% -
  Horiz. % 109.34% 106.93% 103.85% 92.57% 96.61% 96.84% 100.00%
EPS 4.08 4.61 4.27 2.86 3.68 3.65 3.58 9.08%
  QoQ % -11.50% 7.96% 49.30% -22.28% 0.82% 1.96% -
  Horiz. % 113.97% 128.77% 119.27% 79.89% 102.79% 101.96% 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 0.5047 0.5112 0.4931 0.4804 0.4707 0.4717 0.4616 6.11%
  QoQ % -1.27% 3.67% 2.64% 2.06% -0.21% 2.19% -
  Horiz. % 109.34% 110.75% 106.82% 104.07% 101.97% 102.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0500 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 -
P/RPS 1.17 1.09 1.28 1.19 1.11 1.20 1.08 5.47%
  QoQ % 7.34% -14.84% 7.56% 7.21% -7.50% 11.11% -
  Horiz. % 108.33% 100.93% 118.52% 110.19% 102.78% 111.11% 100.00%
P/EPS 20.59 16.49 20.41 25.28 18.98 20.88 19.75 2.81%
  QoQ % 24.86% -19.21% -19.26% 33.19% -9.10% 5.72% -
  Horiz. % 104.25% 83.49% 103.34% 128.00% 96.10% 105.72% 100.00%
EY 4.86 6.06 4.90 3.96 5.27 4.79 5.06 -2.65%
  QoQ % -19.80% 23.67% 23.74% -24.86% 10.02% -5.34% -
  Horiz. % 96.05% 119.76% 96.84% 78.26% 104.15% 94.66% 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 1.67 1.49 1.77 1.50 1.49 1.62 1.53 5.99%
  QoQ % 12.08% -15.82% 18.00% 0.67% -8.02% 5.88% -
  Horiz. % 109.15% 97.39% 115.69% 98.04% 97.39% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 -
Price 1.0900 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 -
P/RPS 1.22 1.21 1.16 1.28 1.26 1.16 1.19 1.67%
  QoQ % 0.83% 4.31% -9.38% 1.59% 8.62% -2.52% -
  Horiz. % 102.52% 101.68% 97.48% 107.56% 105.88% 97.48% 100.00%
P/EPS 21.37 18.40 18.45 27.11 21.69 20.12 21.88 -1.56%
  QoQ % 16.14% -0.27% -31.94% 24.99% 7.80% -8.04% -
  Horiz. % 97.67% 84.10% 84.32% 123.90% 99.13% 91.96% 100.00%
EY 4.68 5.43 5.42 3.69 4.61 4.97 4.57 1.59%
  QoQ % -13.81% 0.18% 46.88% -19.96% -7.24% 8.75% -
  Horiz. % 102.41% 118.82% 118.60% 80.74% 100.88% 108.75% 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 1.73 1.66 1.60 1.61 1.70 1.56 1.70 1.17%
  QoQ % 4.22% 3.75% -0.62% -5.29% 8.97% -8.24% -
  Horiz. % 101.76% 97.65% 94.12% 94.71% 100.00% 91.76% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS