Highlights

[3A] QoQ Cumulative Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     53.18%    YoY -     93.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 167,342 74,593 311,410 234,111 161,148 76,638 302,910 -32.75%
  QoQ % 124.34% -76.05% 33.02% 45.28% 110.27% -74.70% -
  Horiz. % 55.24% 24.63% 102.81% 77.29% 53.20% 25.30% 100.00%
PBT 15,892 5,932 26,186 19,239 14,391 5,775 16,120 -0.95%
  QoQ % 167.90% -77.35% 36.11% 33.69% 149.19% -64.17% -
  Horiz. % 98.59% 36.80% 162.44% 119.35% 89.27% 35.83% 100.00%
Tax -5,382 -2,417 -8,056 -5,755 -5,588 -2,175 -5,804 -4.92%
  QoQ % -122.67% 70.00% -39.98% -2.99% -156.92% 62.53% -
  Horiz. % 92.73% 41.64% 138.80% 99.16% 96.28% 37.47% 100.00%
NP 10,510 3,515 18,130 13,484 8,803 3,600 10,316 1.25%
  QoQ % 199.00% -80.61% 34.46% 53.18% 144.53% -65.10% -
  Horiz. % 101.88% 34.07% 175.75% 130.71% 85.33% 34.90% 100.00%
NP to SH 10,510 3,515 18,130 13,484 8,803 3,600 10,316 1.25%
  QoQ % 199.00% -80.61% 34.46% 53.18% 144.53% -65.10% -
  Horiz. % 101.88% 34.07% 175.75% 130.71% 85.33% 34.90% 100.00%
Tax Rate 33.87 % 40.75 % 30.76 % 29.91 % 38.83 % 37.66 % 36.00 % -4.00%
  QoQ % -16.88% 32.48% 2.84% -22.97% 3.11% 4.61% -
  Horiz. % 94.08% 113.19% 85.44% 83.08% 107.86% 104.61% 100.00%
Total Cost 156,832 71,078 293,280 220,627 152,345 73,038 292,594 -34.09%
  QoQ % 120.65% -75.76% 32.93% 44.82% 108.58% -75.04% -
  Horiz. % 53.60% 24.29% 100.23% 75.40% 52.07% 24.96% 100.00%
Net Worth 242,595 236,373 231,560 232,058 227,109 223,476 218,775 7.15%
  QoQ % 2.63% 2.08% -0.21% 2.18% 1.63% 2.15% -
  Horiz. % 110.89% 108.04% 105.84% 106.07% 103.81% 102.15% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 242,595 236,373 231,560 232,058 227,109 223,476 218,775 7.15%
  QoQ % 2.63% 2.08% -0.21% 2.18% 1.63% 2.15% -
  Horiz. % 110.89% 108.04% 105.84% 106.07% 103.81% 102.15% 100.00%
NOSH 393,632 394,943 393,275 393,119 392,991 395,604 393,127 0.09%
  QoQ % -0.33% 0.42% 0.04% 0.03% -0.66% 0.63% -
  Horiz. % 100.13% 100.46% 100.04% 100.00% 99.97% 100.63% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.28 % 4.71 % 5.82 % 5.76 % 5.46 % 4.70 % 3.41 % 50.41%
  QoQ % 33.33% -19.07% 1.04% 5.49% 16.17% 37.83% -
  Horiz. % 184.16% 138.12% 170.67% 168.91% 160.12% 137.83% 100.00%
ROE 4.33 % 1.49 % 7.83 % 5.81 % 3.88 % 1.61 % 4.72 % -5.60%
  QoQ % 190.60% -80.97% 34.77% 49.74% 140.99% -65.89% -
  Horiz. % 91.74% 31.57% 165.89% 123.09% 82.20% 34.11% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 42.51 18.89 79.18 59.55 41.01 19.37 77.05 -32.80%
  QoQ % 125.04% -76.14% 32.96% 45.21% 111.72% -74.86% -
  Horiz. % 55.17% 24.52% 102.76% 77.29% 53.23% 25.14% 100.00%
EPS 2.67 0.89 4.61 3.43 2.24 0.91 2.62 1.27%
  QoQ % 200.00% -80.69% 34.40% 53.12% 146.15% -65.27% -
  Horiz. % 101.91% 33.97% 175.95% 130.92% 85.50% 34.73% 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 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 0.5565 7.06%
  QoQ % 2.97% 1.65% -0.25% 2.15% 2.30% 1.51% -
  Horiz. % 110.75% 107.55% 105.80% 106.07% 103.85% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 34.01 15.16 63.29 47.58 32.75 15.58 61.57 -32.75%
  QoQ % 124.34% -76.05% 33.02% 45.28% 110.21% -74.70% -
  Horiz. % 55.24% 24.62% 102.79% 77.28% 53.19% 25.30% 100.00%
EPS 2.14 0.71 3.68 2.74 1.79 0.73 2.10 1.27%
  QoQ % 201.41% -80.71% 34.31% 53.07% 145.21% -65.24% -
  Horiz. % 101.90% 33.81% 175.24% 130.48% 85.24% 34.76% 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 0.4931 0.4804 0.4707 0.4717 0.4616 0.4542 0.4447 7.15%
  QoQ % 2.64% 2.06% -0.21% 2.19% 1.63% 2.14% -
  Horiz. % 110.88% 108.03% 105.85% 106.07% 103.80% 102.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 0.8400 -
P/RPS 2.56 4.77 1.11 1.60 2.16 4.59 1.09 76.97%
  QoQ % -46.33% 329.73% -30.62% -25.93% -52.94% 321.10% -
  Horiz. % 234.86% 437.61% 101.83% 146.79% 198.17% 421.10% 100.00%
P/EPS 40.82 101.12 18.98 27.84 39.51 97.80 32.01 17.65%
  QoQ % -59.63% 432.77% -31.82% -29.54% -59.60% 205.53% -
  Horiz. % 127.52% 315.90% 59.29% 86.97% 123.43% 305.53% 100.00%
EY 2.45 0.99 5.27 3.59 2.53 1.02 3.12 -14.92%
  QoQ % 147.47% -81.21% 46.80% 41.90% 148.04% -67.31% -
  Horiz. % 78.53% 31.73% 168.91% 115.06% 81.09% 32.69% 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 1.77 1.50 1.49 1.62 1.53 1.58 1.51 11.20%
  QoQ % 18.00% 0.67% -8.02% 5.88% -3.16% 4.64% -
  Horiz. % 117.22% 99.34% 98.68% 107.28% 101.32% 104.64% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 -
Price 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 0.9350 -
P/RPS 2.32 5.11 1.26 1.54 2.39 4.72 1.21 54.52%
  QoQ % -54.60% 305.56% -18.18% -35.56% -49.36% 290.08% -
  Horiz. % 191.74% 422.31% 104.13% 127.27% 197.52% 390.08% 100.00%
P/EPS 36.89 108.43 21.69 26.82 43.75 100.55 35.63 2.35%
  QoQ % -65.98% 399.91% -19.13% -38.70% -56.49% 182.21% -
  Horiz. % 103.54% 304.32% 60.88% 75.27% 122.79% 282.21% 100.00%
EY 2.71 0.92 4.61 3.73 2.29 0.99 2.81 -2.39%
  QoQ % 194.57% -80.04% 23.59% 62.88% 131.31% -64.77% -
  Horiz. % 96.44% 32.74% 164.06% 132.74% 81.49% 35.23% 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 1.60 1.61 1.70 1.56 1.70 1.62 1.68 -3.21%
  QoQ % -0.62% -5.29% 8.97% -8.24% 4.94% -3.57% -
  Horiz. % 95.24% 95.83% 101.19% 92.86% 101.19% 96.43% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers