Highlights

[3A] QoQ Cumulative Quarter Result on 2017-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     88.87%    YoY -     23.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,478 411,485 302,062 205,520 103,182 387,718 292,681 -50.35%
  QoQ % -75.10% 36.23% 46.97% 99.18% -73.39% 32.47% -
  Horiz. % 35.01% 140.59% 103.21% 70.22% 35.25% 132.47% 100.00%
PBT 6,955 55,791 36,235 25,462 14,460 53,448 36,070 -66.66%
  QoQ % -87.53% 53.97% 42.31% 76.09% -72.95% 48.18% -
  Horiz. % 19.28% 154.67% 100.46% 70.59% 40.09% 148.18% 100.00%
Tax -717 -14,143 -8,613 -5,965 -4,137 -14,527 -10,102 -82.89%
  QoQ % 94.93% -64.21% -44.39% -44.19% 71.52% -43.80% -
  Horiz. % 7.10% 140.00% 85.26% 59.05% 40.95% 143.80% 100.00%
NP 6,238 41,648 27,622 19,497 10,323 38,921 25,968 -61.39%
  QoQ % -85.02% 50.78% 41.67% 88.87% -73.48% 49.88% -
  Horiz. % 24.02% 160.38% 106.37% 75.08% 39.75% 149.88% 100.00%
NP to SH 6,238 41,648 27,622 19,497 10,323 38,921 25,968 -61.39%
  QoQ % -85.02% 50.78% 41.67% 88.87% -73.48% 49.88% -
  Horiz. % 24.02% 160.38% 106.37% 75.08% 39.75% 149.88% 100.00%
Tax Rate 10.31 % 25.35 % 23.77 % 23.43 % 28.61 % 27.18 % 28.01 % -48.67%
  QoQ % -59.33% 6.65% 1.45% -18.11% 5.26% -2.96% -
  Horiz. % 36.81% 90.50% 84.86% 83.65% 102.14% 97.04% 100.00%
Total Cost 96,240 369,837 274,440 186,023 92,859 348,797 266,713 -49.35%
  QoQ % -73.98% 34.76% 47.53% 100.33% -73.38% 30.78% -
  Horiz. % 36.08% 138.66% 102.90% 69.75% 34.82% 130.78% 100.00%
Net Worth 315,568 309,320 307,057 340,218 289,728 27,937,326 273,136 10.12%
  QoQ % 2.02% 0.74% -9.75% 17.43% -98.96% 10,128.35% -
  Horiz. % 115.54% 113.25% 112.42% 124.56% 106.07% 10,228.35% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 8,855 8,855 - - 7,083 7,082 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 0.00% 125.05% 125.05% 0.00% 0.00% 100.02% 100.00%
Div Payout % - % 21.26 % 32.06 % - % - % 18.20 % 27.27 % -
  QoQ % 0.00% -33.69% 0.00% 0.00% 0.00% -33.26% -
  Horiz. % 0.00% 77.96% 117.57% 0.00% 0.00% 66.74% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 315,568 309,320 307,057 340,218 289,728 27,937,326 273,136 10.12%
  QoQ % 2.02% 0.74% -9.75% 17.43% -98.96% 10,128.35% -
  Horiz. % 115.54% 113.25% 112.42% 124.56% 106.07% 10,228.35% 100.00%
NOSH 492,000 492,000 492,000 492,000 393,600 393,538 393,454 16.08%
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.02% 0.02% -
  Horiz. % 125.05% 125.05% 125.05% 125.05% 100.04% 100.02% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.09 % 10.12 % 9.14 % 9.49 % 10.00 % 10.04 % 8.87 % -22.19%
  QoQ % -39.82% 10.72% -3.69% -5.10% -0.40% 13.19% -
  Horiz. % 68.66% 114.09% 103.04% 106.99% 112.74% 113.19% 100.00%
ROE 1.98 % 13.46 % 9.00 % 5.73 % 3.56 % 0.14 % 9.51 % -64.91%
  QoQ % -85.29% 49.56% 57.07% 60.96% 2,442.86% -98.53% -
  Horiz. % 20.82% 141.54% 94.64% 60.25% 37.43% 1.47% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.83 83.64 61.39 41.77 26.21 98.52 74.39 -57.23%
  QoQ % -75.10% 36.24% 46.97% 59.37% -73.40% 32.44% -
  Horiz. % 28.00% 112.43% 82.52% 56.15% 35.23% 132.44% 100.00%
EPS 1.27 9.20 6.45 4.83 2.62 9.89 6.60 -66.70%
  QoQ % -86.20% 42.64% 33.54% 84.35% -73.51% 49.85% -
  Horiz. % 19.24% 139.39% 97.73% 73.18% 39.70% 149.85% 100.00%
DPS 0.00 1.80 1.80 0.00 0.00 1.80 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.6414 0.6287 0.6241 0.6915 0.7361 70.9900 0.6942 -5.14%
  QoQ % 2.02% 0.74% -9.75% -6.06% -98.96% 10,126.16% -
  Horiz. % 92.39% 90.56% 89.90% 99.61% 106.04% 10,226.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.83 83.64 61.39 41.77 20.97 78.80 59.49 -50.35%
  QoQ % -75.10% 36.24% 46.97% 99.19% -73.39% 32.46% -
  Horiz. % 35.01% 140.60% 103.19% 70.21% 35.25% 132.46% 100.00%
EPS 1.27 9.20 6.45 4.83 2.10 7.91 5.28 -61.36%
  QoQ % -86.20% 42.64% 33.54% 130.00% -73.45% 49.81% -
  Horiz. % 24.05% 174.24% 122.16% 91.48% 39.77% 149.81% 100.00%
DPS 0.00 1.80 1.80 0.00 0.00 1.44 1.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 125.00% 0.00% 0.00% 100.00% 100.00%
NAPS 0.6414 0.6287 0.6241 0.6915 0.5889 56.7832 0.5552 10.11%
  QoQ % 2.02% 0.74% -9.75% 17.42% -98.96% 10,127.52% -
  Horiz. % 115.53% 113.24% 112.41% 124.55% 106.07% 10,227.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0600 1.0000 1.1400 1.3100 1.4800 1.3100 1.3200 -
P/RPS 5.09 1.20 1.86 3.14 5.65 1.33 1.77 102.35%
  QoQ % 324.17% -35.48% -40.76% -44.42% 324.81% -24.86% -
  Horiz. % 287.57% 67.80% 105.08% 177.40% 319.21% 75.14% 100.00%
P/EPS 83.60 11.81 20.31 33.06 56.43 13.25 20.00 159.71%
  QoQ % 607.87% -41.85% -38.57% -41.41% 325.89% -33.75% -
  Horiz. % 418.00% 59.05% 101.55% 165.30% 282.15% 66.25% 100.00%
EY 1.20 8.47 4.92 3.03 1.77 7.55 5.00 -61.41%
  QoQ % -85.83% 72.15% 62.38% 71.19% -76.56% 51.00% -
  Horiz. % 24.00% 169.40% 98.40% 60.60% 35.40% 151.00% 100.00%
DY 0.00 1.80 1.58 0.00 0.00 1.37 1.36 -
  QoQ % 0.00% 13.92% 0.00% 0.00% 0.00% 0.74% -
  Horiz. % 0.00% 132.35% 116.18% 0.00% 0.00% 100.74% 100.00%
P/NAPS 1.65 1.59 1.83 1.89 2.01 0.02 1.90 -8.98%
  QoQ % 3.77% -13.11% -3.17% -5.97% 9,950.00% -98.95% -
  Horiz. % 86.84% 83.68% 96.32% 99.47% 105.79% 1.05% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 07/05/18 20/02/18 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 -
Price 1.0500 0.9800 1.1600 1.3400 1.7100 1.3700 1.2400 -
P/RPS 5.04 1.17 1.89 3.21 6.52 1.39 1.67 108.98%
  QoQ % 330.77% -38.10% -41.12% -50.77% 369.06% -16.77% -
  Horiz. % 301.80% 70.06% 113.17% 192.22% 390.42% 83.23% 100.00%
P/EPS 82.82 11.58 20.66 33.81 65.20 13.85 18.79 169.07%
  QoQ % 615.20% -43.95% -38.89% -48.14% 370.76% -26.29% -
  Horiz. % 440.77% 61.63% 109.95% 179.94% 346.99% 73.71% 100.00%
EY 1.21 8.64 4.84 2.96 1.53 7.22 5.32 -62.77%
  QoQ % -86.00% 78.51% 63.51% 93.46% -78.81% 35.71% -
  Horiz. % 22.74% 162.41% 90.98% 55.64% 28.76% 135.71% 100.00%
DY 0.00 1.84 1.55 0.00 0.00 1.31 1.45 -
  QoQ % 0.00% 18.71% 0.00% 0.00% 0.00% -9.66% -
  Horiz. % 0.00% 126.90% 106.90% 0.00% 0.00% 90.34% 100.00%
P/NAPS 1.64 1.56 1.86 1.94 2.32 0.02 1.79 -5.67%
  QoQ % 5.13% -16.13% -4.12% -16.38% 11,500.00% -98.88% -
  Horiz. % 91.62% 87.15% 103.91% 108.38% 129.61% 1.12% 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
 
 

438  423  589 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.86+0.005 
 AVI 0.17+0.06 
 SERBADK 0.605-0.035 
 ITRONIC 0.21+0.03 
 DNEX-WD 0.325+0.02 
 VIZIONE 0.195-0.01 
 PWF-WA 0.055+0.005 
 SCOMI 0.05-0.005 
 YGL 0.27+0.01 
 SERBADK-WA 0.085-0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS