Highlights

[3A] QoQ Cumulative Quarter Result on 2013-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     34.32%    YoY -     -40.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 161,148 76,638 302,910 225,103 150,334 73,827 306,429 -34.92%
  QoQ % 110.27% -74.70% 34.57% 49.74% 103.63% -75.91% -
  Horiz. % 52.59% 25.01% 98.85% 73.46% 49.06% 24.09% 100.00%
PBT 14,391 5,775 16,120 11,379 8,707 4,368 21,999 -24.70%
  QoQ % 149.19% -64.17% 41.66% 30.69% 99.34% -80.14% -
  Horiz. % 65.42% 26.25% 73.28% 51.73% 39.58% 19.86% 100.00%
Tax -5,588 -2,175 -5,804 -4,424 -3,529 -1,637 -5,813 -2.60%
  QoQ % -156.92% 62.53% -31.19% -25.36% -115.58% 71.84% -
  Horiz. % 96.13% 37.42% 99.85% 76.11% 60.71% 28.16% 100.00%
NP 8,803 3,600 10,316 6,955 5,178 2,731 16,186 -33.45%
  QoQ % 144.53% -65.10% 48.32% 34.32% 89.60% -83.13% -
  Horiz. % 54.39% 22.24% 63.73% 42.97% 31.99% 16.87% 100.00%
NP to SH 8,803 3,600 10,316 6,955 5,178 2,731 16,186 -33.45%
  QoQ % 144.53% -65.10% 48.32% 34.32% 89.60% -83.13% -
  Horiz. % 54.39% 22.24% 63.73% 42.97% 31.99% 16.87% 100.00%
Tax Rate 38.83 % 37.66 % 36.00 % 38.88 % 40.53 % 37.48 % 26.42 % 29.36%
  QoQ % 3.11% 4.61% -7.41% -4.07% 8.14% 41.86% -
  Horiz. % 146.97% 142.54% 136.26% 147.16% 153.41% 141.86% 100.00%
Total Cost 152,345 73,038 292,594 218,148 145,156 71,096 290,243 -35.01%
  QoQ % 108.58% -75.04% 34.13% 50.29% 104.17% -75.50% -
  Horiz. % 52.49% 25.16% 100.81% 75.16% 50.01% 24.50% 100.00%
Net Worth 227,109 223,476 218,775 219,848 218,809 217,846 210,618 5.17%
  QoQ % 1.63% 2.15% -0.49% 0.47% 0.44% 3.43% -
  Horiz. % 107.83% 106.11% 103.87% 104.38% 103.89% 103.43% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 227,109 223,476 218,775 219,848 218,809 217,846 210,618 5.17%
  QoQ % 1.63% 2.15% -0.49% 0.47% 0.44% 3.43% -
  Horiz. % 107.83% 106.11% 103.87% 104.38% 103.89% 103.43% 100.00%
NOSH 392,991 395,604 393,127 392,937 392,272 395,797 390,467 0.43%
  QoQ % -0.66% 0.63% 0.05% 0.17% -0.89% 1.36% -
  Horiz. % 100.65% 101.32% 100.68% 100.63% 100.46% 101.36% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.46 % 4.70 % 3.41 % 3.09 % 3.44 % 3.70 % 5.28 % 2.27%
  QoQ % 16.17% 37.83% 10.36% -10.17% -7.03% -29.92% -
  Horiz. % 103.41% 89.02% 64.58% 58.52% 65.15% 70.08% 100.00%
ROE 3.88 % 1.61 % 4.72 % 3.16 % 2.37 % 1.25 % 7.68 % -36.65%
  QoQ % 140.99% -65.89% 49.37% 33.33% 89.60% -83.72% -
  Horiz. % 50.52% 20.96% 61.46% 41.15% 30.86% 16.28% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.01 19.37 77.05 57.29 38.32 18.65 78.48 -35.20%
  QoQ % 111.72% -74.86% 34.49% 49.50% 105.47% -76.24% -
  Horiz. % 52.26% 24.68% 98.18% 73.00% 48.83% 23.76% 100.00%
EPS 2.24 0.91 2.62 1.77 1.32 0.69 4.11 -33.35%
  QoQ % 146.15% -65.27% 48.02% 34.09% 91.30% -83.21% -
  Horiz. % 54.50% 22.14% 63.75% 43.07% 32.12% 16.79% 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 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 4.72%
  QoQ % 2.30% 1.51% -0.54% 0.30% 1.34% 2.04% -
  Horiz. % 107.14% 104.73% 103.17% 103.73% 103.41% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 32.75 15.58 61.57 45.75 30.56 15.01 62.28 -34.93%
  QoQ % 110.21% -74.70% 34.58% 49.71% 103.60% -75.90% -
  Horiz. % 52.59% 25.02% 98.86% 73.46% 49.07% 24.10% 100.00%
EPS 1.79 0.73 2.10 1.41 1.05 0.56 3.29 -33.43%
  QoQ % 145.21% -65.24% 48.94% 34.29% 87.50% -82.98% -
  Horiz. % 54.41% 22.19% 63.83% 42.86% 31.91% 17.02% 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 0.4616 0.4542 0.4447 0.4468 0.4447 0.4428 0.4281 5.17%
  QoQ % 1.63% 2.14% -0.47% 0.47% 0.43% 3.43% -
  Horiz. % 107.83% 106.10% 103.88% 104.37% 103.88% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.8850 0.8900 0.8400 0.9900 1.0500 1.0500 1.0900 -
P/RPS 2.16 4.59 1.09 1.73 2.74 5.63 1.39 34.27%
  QoQ % -52.94% 321.10% -36.99% -36.86% -51.33% 305.04% -
  Horiz. % 155.40% 330.22% 78.42% 124.46% 197.12% 405.04% 100.00%
P/EPS 39.51 97.80 32.01 55.93 79.55 152.17 26.29 31.30%
  QoQ % -59.60% 205.53% -42.77% -29.69% -47.72% 478.81% -
  Horiz. % 150.29% 372.00% 121.76% 212.74% 302.59% 578.81% 100.00%
EY 2.53 1.02 3.12 1.79 1.26 0.66 3.80 -23.81%
  QoQ % 148.04% -67.31% 74.30% 42.06% 90.91% -82.63% -
  Horiz. % 66.58% 26.84% 82.11% 47.11% 33.16% 17.37% 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 1.53 1.58 1.51 1.77 1.88 1.91 2.02 -16.95%
  QoQ % -3.16% 4.64% -14.69% -5.85% -1.57% -5.45% -
  Horiz. % 75.74% 78.22% 74.75% 87.62% 93.07% 94.55% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 -
Price 0.9800 0.9150 0.9350 0.9300 1.0300 1.0200 1.0000 -
P/RPS 2.39 4.72 1.21 1.62 2.69 5.47 1.27 52.60%
  QoQ % -49.36% 290.08% -25.31% -39.78% -50.82% 330.71% -
  Horiz. % 188.19% 371.65% 95.28% 127.56% 211.81% 430.71% 100.00%
P/EPS 43.75 100.55 35.63 52.54 78.03 147.83 24.12 48.89%
  QoQ % -56.49% 182.21% -32.19% -32.67% -47.22% 512.89% -
  Horiz. % 181.38% 416.87% 147.72% 217.83% 323.51% 612.89% 100.00%
EY 2.29 0.99 2.81 1.90 1.28 0.68 4.15 -32.80%
  QoQ % 131.31% -64.77% 47.89% 48.44% 88.24% -83.61% -
  Horiz. % 55.18% 23.86% 67.71% 45.78% 30.84% 16.39% 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 1.62 1.68 1.66 1.85 1.85 1.85 -5.50%
  QoQ % 4.94% -3.57% 1.20% -10.27% 0.00% 0.00% -
  Horiz. % 91.89% 87.57% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
4. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS