Highlights

[3A] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 06-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     41.67%    YoY -     6.37%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 203,839 102,478 411,485 302,062 205,520 103,182 387,718 -34.94%
  QoQ % 98.91% -75.10% 36.23% 46.97% 99.18% -73.39% -
  Horiz. % 52.57% 26.43% 106.13% 77.91% 53.01% 26.61% 100.00%
PBT 13,883 6,955 55,791 36,235 25,462 14,460 53,448 -59.39%
  QoQ % 99.61% -87.53% 53.97% 42.31% 76.09% -72.95% -
  Horiz. % 25.97% 13.01% 104.38% 67.79% 47.64% 27.05% 100.00%
Tax -2,360 -717 -14,143 -8,613 -5,965 -4,137 -14,527 -70.33%
  QoQ % -229.15% 94.93% -64.21% -44.39% -44.19% 71.52% -
  Horiz. % 16.25% 4.94% 97.36% 59.29% 41.06% 28.48% 100.00%
NP 11,523 6,238 41,648 27,622 19,497 10,323 38,921 -55.68%
  QoQ % 84.72% -85.02% 50.78% 41.67% 88.87% -73.48% -
  Horiz. % 29.61% 16.03% 107.01% 70.97% 50.09% 26.52% 100.00%
NP to SH 11,523 6,238 41,648 27,622 19,497 10,323 38,921 -55.68%
  QoQ % 84.72% -85.02% 50.78% 41.67% 88.87% -73.48% -
  Horiz. % 29.61% 16.03% 107.01% 70.97% 50.09% 26.52% 100.00%
Tax Rate 17.00 % 10.31 % 25.35 % 23.77 % 23.43 % 28.61 % 27.18 % -26.93%
  QoQ % 64.89% -59.33% 6.65% 1.45% -18.11% 5.26% -
  Horiz. % 62.55% 37.93% 93.27% 87.45% 86.20% 105.26% 100.00%
Total Cost 192,316 96,240 369,837 274,440 186,023 92,859 348,797 -32.83%
  QoQ % 99.83% -73.98% 34.76% 47.53% 100.33% -73.38% -
  Horiz. % 55.14% 27.59% 106.03% 78.68% 53.33% 26.62% 100.00%
Net Worth 320,833 315,568 309,320 307,057 340,218 289,728 27,937,326 -94.95%
  QoQ % 1.67% 2.02% 0.74% -9.75% 17.43% -98.96% -
  Horiz. % 1.15% 1.13% 1.11% 1.10% 1.22% 1.04% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 8,855 8,855 - - 7,083 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.02% 125.02% 0.00% 0.00% 100.00%
Div Payout % - % - % 21.26 % 32.06 % - % - % 18.20 % -
  QoQ % 0.00% 0.00% -33.69% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.81% 176.15% 0.00% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 320,833 315,568 309,320 307,057 340,218 289,728 27,937,326 -94.95%
  QoQ % 1.67% 2.02% 0.74% -9.75% 17.43% -98.96% -
  Horiz. % 1.15% 1.13% 1.11% 1.10% 1.22% 1.04% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 393,600 393,538 16.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 25.00% 0.02% -
  Horiz. % 125.02% 125.02% 125.02% 125.02% 125.02% 100.02% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.65 % 6.09 % 10.12 % 9.14 % 9.49 % 10.00 % 10.04 % -31.91%
  QoQ % -7.22% -39.82% 10.72% -3.69% -5.10% -0.40% -
  Horiz. % 56.27% 60.66% 100.80% 91.04% 94.52% 99.60% 100.00%
ROE 3.59 % 1.98 % 13.46 % 9.00 % 5.73 % 3.56 % 0.14 % 774.77%
  QoQ % 81.31% -85.29% 49.56% 57.07% 60.96% 2,442.86% -
  Horiz. % 2,564.29% 1,414.29% 9,614.29% 6,428.57% 4,092.86% 2,542.86% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.43 20.83 83.64 61.39 41.77 26.21 98.52 -43.96%
  QoQ % 98.90% -75.10% 36.24% 46.97% 59.37% -73.40% -
  Horiz. % 42.05% 21.14% 84.90% 62.31% 42.40% 26.60% 100.00%
EPS 2.34 1.27 9.20 6.45 4.83 2.62 9.89 -61.85%
  QoQ % 84.25% -86.20% 42.64% 33.54% 84.35% -73.51% -
  Horiz. % 23.66% 12.84% 93.02% 65.22% 48.84% 26.49% 100.00%
DPS 0.00 0.00 1.80 1.80 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 100.00% 0.00% 0.00% 100.00%
NAPS 0.6521 0.6414 0.6287 0.6241 0.6915 0.7361 70.9900 -95.65%
  QoQ % 1.67% 2.02% 0.74% -9.75% -6.06% -98.96% -
  Horiz. % 0.92% 0.90% 0.89% 0.88% 0.97% 1.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 41.43 20.83 83.64 61.39 41.77 20.97 78.80 -34.93%
  QoQ % 98.90% -75.10% 36.24% 46.97% 99.19% -73.39% -
  Horiz. % 52.58% 26.43% 106.14% 77.91% 53.01% 26.61% 100.00%
EPS 2.34 1.27 9.20 6.45 4.83 2.10 7.91 -55.70%
  QoQ % 84.25% -86.20% 42.64% 33.54% 130.00% -73.45% -
  Horiz. % 29.58% 16.06% 116.31% 81.54% 61.06% 26.55% 100.00%
DPS 0.00 0.00 1.80 1.80 0.00 0.00 1.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 125.00% 0.00% 0.00% 100.00%
NAPS 0.6521 0.6414 0.6287 0.6241 0.6915 0.5889 56.7832 -94.95%
  QoQ % 1.67% 2.02% 0.74% -9.75% 17.42% -98.96% -
  Horiz. % 1.15% 1.13% 1.11% 1.10% 1.22% 1.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.9400 1.0600 1.0000 1.1400 1.3100 1.4800 1.3100 -
P/RPS 2.27 5.09 1.20 1.86 3.14 5.65 1.33 42.96%
  QoQ % -55.40% 324.17% -35.48% -40.76% -44.42% 324.81% -
  Horiz. % 170.68% 382.71% 90.23% 139.85% 236.09% 424.81% 100.00%
P/EPS 40.14 83.60 11.81 20.31 33.06 56.43 13.25 109.79%
  QoQ % -51.99% 607.87% -41.85% -38.57% -41.41% 325.89% -
  Horiz. % 302.94% 630.94% 89.13% 153.28% 249.51% 425.89% 100.00%
EY 2.49 1.20 8.47 4.92 3.03 1.77 7.55 -52.36%
  QoQ % 107.50% -85.83% 72.15% 62.38% 71.19% -76.56% -
  Horiz. % 32.98% 15.89% 112.19% 65.17% 40.13% 23.44% 100.00%
DY 0.00 0.00 1.80 1.58 0.00 0.00 1.37 -
  QoQ % 0.00% 0.00% 13.92% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 131.39% 115.33% 0.00% 0.00% 100.00%
P/NAPS 1.44 1.65 1.59 1.83 1.89 2.01 0.02 1,644.31%
  QoQ % -12.73% 3.77% -13.11% -3.17% -5.97% 9,950.00% -
  Horiz. % 7,200.00% 8,250.00% 7,950.00% 9,150.00% 9,450.00% 10,050.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 07/08/18 07/05/18 20/02/18 06/11/17 17/08/17 11/05/17 23/02/17 -
Price 0.9500 1.0500 0.9800 1.1600 1.3400 1.7100 1.3700 -
P/RPS 2.29 5.04 1.17 1.89 3.21 6.52 1.39 39.62%
  QoQ % -54.56% 330.77% -38.10% -41.12% -50.77% 369.06% -
  Horiz. % 164.75% 362.59% 84.17% 135.97% 230.94% 469.06% 100.00%
P/EPS 40.56 82.82 11.58 20.66 33.81 65.20 13.85 105.09%
  QoQ % -51.03% 615.20% -43.95% -38.89% -48.14% 370.76% -
  Horiz. % 292.85% 597.98% 83.61% 149.17% 244.12% 470.76% 100.00%
EY 2.47 1.21 8.64 4.84 2.96 1.53 7.22 -51.18%
  QoQ % 104.13% -86.00% 78.51% 63.51% 93.46% -78.81% -
  Horiz. % 34.21% 16.76% 119.67% 67.04% 41.00% 21.19% 100.00%
DY 0.00 0.00 1.84 1.55 0.00 0.00 1.31 -
  QoQ % 0.00% 0.00% 18.71% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 140.46% 118.32% 0.00% 0.00% 100.00%
P/NAPS 1.46 1.64 1.56 1.86 1.94 2.32 0.02 1,660.47%
  QoQ % -10.98% 5.13% -16.13% -4.12% -16.38% 11,500.00% -
  Horiz. % 7,300.00% 8,200.00% 7,800.00% 9,300.00% 9,700.00% 11,600.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

245  379  591  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.805+0.485 
 SAUDEE 0.155+0.005 
 SERBADK 0.595-0.03 
 SANICHI 0.075-0.005 
 BSTEAD 0.72+0.10 
 SASBADI 0.2550.00 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 VS-WB 0.35+0.045 
 VSOLAR 0.0150.00 

FEATURED POSTS

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