Highlights

[3A] QoQ Cumulative Quarter Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     48.32%    YoY -     -36.27%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 234,111 161,148 76,638 302,910 225,103 150,334 73,827 115.69%
  QoQ % 45.28% 110.27% -74.70% 34.57% 49.74% 103.63% -
  Horiz. % 317.11% 218.28% 103.81% 410.30% 304.91% 203.63% 100.00%
PBT 19,239 14,391 5,775 16,120 11,379 8,707 4,368 168.46%
  QoQ % 33.69% 149.19% -64.17% 41.66% 30.69% 99.34% -
  Horiz. % 440.45% 329.46% 132.21% 369.05% 260.51% 199.34% 100.00%
Tax -5,755 -5,588 -2,175 -5,804 -4,424 -3,529 -1,637 131.03%
  QoQ % -2.99% -156.92% 62.53% -31.19% -25.36% -115.58% -
  Horiz. % 351.56% 341.36% 132.87% 354.55% 270.25% 215.58% 100.00%
NP 13,484 8,803 3,600 10,316 6,955 5,178 2,731 189.67%
  QoQ % 53.18% 144.53% -65.10% 48.32% 34.32% 89.60% -
  Horiz. % 493.74% 322.34% 131.82% 377.74% 254.67% 189.60% 100.00%
NP to SH 13,484 8,803 3,600 10,316 6,955 5,178 2,731 189.67%
  QoQ % 53.18% 144.53% -65.10% 48.32% 34.32% 89.60% -
  Horiz. % 493.74% 322.34% 131.82% 377.74% 254.67% 189.60% 100.00%
Tax Rate 29.91 % 38.83 % 37.66 % 36.00 % 38.88 % 40.53 % 37.48 % -13.95%
  QoQ % -22.97% 3.11% 4.61% -7.41% -4.07% 8.14% -
  Horiz. % 79.80% 103.60% 100.48% 96.05% 103.74% 108.14% 100.00%
Total Cost 220,627 152,345 73,038 292,594 218,148 145,156 71,096 112.61%
  QoQ % 44.82% 108.58% -75.04% 34.13% 50.29% 104.17% -
  Horiz. % 310.32% 214.28% 102.73% 411.55% 306.84% 204.17% 100.00%
Net Worth 232,058 227,109 223,476 218,775 219,848 218,809 217,846 4.30%
  QoQ % 2.18% 1.63% 2.15% -0.49% 0.47% 0.44% -
  Horiz. % 106.52% 104.25% 102.58% 100.43% 100.92% 100.44% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,058 227,109 223,476 218,775 219,848 218,809 217,846 4.30%
  QoQ % 2.18% 1.63% 2.15% -0.49% 0.47% 0.44% -
  Horiz. % 106.52% 104.25% 102.58% 100.43% 100.92% 100.44% 100.00%
NOSH 393,119 392,991 395,604 393,127 392,937 392,272 395,797 -0.45%
  QoQ % 0.03% -0.66% 0.63% 0.05% 0.17% -0.89% -
  Horiz. % 99.32% 99.29% 99.95% 99.33% 99.28% 99.11% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.76 % 5.46 % 4.70 % 3.41 % 3.09 % 3.44 % 3.70 % 34.29%
  QoQ % 5.49% 16.17% 37.83% 10.36% -10.17% -7.03% -
  Horiz. % 155.68% 147.57% 127.03% 92.16% 83.51% 92.97% 100.00%
ROE 5.81 % 3.88 % 1.61 % 4.72 % 3.16 % 2.37 % 1.25 % 178.25%
  QoQ % 49.74% 140.99% -65.89% 49.37% 33.33% 89.60% -
  Horiz. % 464.80% 310.40% 128.80% 377.60% 252.80% 189.60% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 59.55 41.01 19.37 77.05 57.29 38.32 18.65 116.68%
  QoQ % 45.21% 111.72% -74.86% 34.49% 49.50% 105.47% -
  Horiz. % 319.30% 219.89% 103.86% 413.14% 307.18% 205.47% 100.00%
EPS 3.43 2.24 0.91 2.62 1.77 1.32 0.69 190.99%
  QoQ % 53.12% 146.15% -65.27% 48.02% 34.09% 91.30% -
  Horiz. % 497.10% 324.64% 131.88% 379.71% 256.52% 191.30% 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 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 4.77%
  QoQ % 2.15% 2.30% 1.51% -0.54% 0.30% 1.34% -
  Horiz. % 107.25% 105.00% 102.63% 101.11% 101.65% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.58 32.75 15.58 61.57 45.75 30.56 15.01 115.64%
  QoQ % 45.28% 110.21% -74.70% 34.58% 49.71% 103.60% -
  Horiz. % 316.99% 218.19% 103.80% 410.19% 304.80% 203.60% 100.00%
EPS 2.74 1.79 0.73 2.10 1.41 1.05 0.56 187.93%
  QoQ % 53.07% 145.21% -65.24% 48.94% 34.29% 87.50% -
  Horiz. % 489.29% 319.64% 130.36% 375.00% 251.79% 187.50% 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 0.4717 0.4616 0.4542 0.4447 0.4468 0.4447 0.4428 4.30%
  QoQ % 2.19% 1.63% 2.14% -0.47% 0.47% 0.43% -
  Horiz. % 106.53% 104.25% 102.57% 100.43% 100.90% 100.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 1.0500 -
P/RPS 1.60 2.16 4.59 1.09 1.73 2.74 5.63 -56.74%
  QoQ % -25.93% -52.94% 321.10% -36.99% -36.86% -51.33% -
  Horiz. % 28.42% 38.37% 81.53% 19.36% 30.73% 48.67% 100.00%
P/EPS 27.84 39.51 97.80 32.01 55.93 79.55 152.17 -67.74%
  QoQ % -29.54% -59.60% 205.53% -42.77% -29.69% -47.72% -
  Horiz. % 18.30% 25.96% 64.27% 21.04% 36.75% 52.28% 100.00%
EY 3.59 2.53 1.02 3.12 1.79 1.26 0.66 208.97%
  QoQ % 41.90% 148.04% -67.31% 74.30% 42.06% 90.91% -
  Horiz. % 543.94% 383.33% 154.55% 472.73% 271.21% 190.91% 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 1.62 1.53 1.58 1.51 1.77 1.88 1.91 -10.39%
  QoQ % 5.88% -3.16% 4.64% -14.69% -5.85% -1.57% -
  Horiz. % 84.82% 80.10% 82.72% 79.06% 92.67% 98.43% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 -
Price 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 1.0200 -
P/RPS 1.54 2.39 4.72 1.21 1.62 2.69 5.47 -57.01%
  QoQ % -35.56% -49.36% 290.08% -25.31% -39.78% -50.82% -
  Horiz. % 28.15% 43.69% 86.29% 22.12% 29.62% 49.18% 100.00%
P/EPS 26.82 43.75 100.55 35.63 52.54 78.03 147.83 -67.92%
  QoQ % -38.70% -56.49% 182.21% -32.19% -32.67% -47.22% -
  Horiz. % 18.14% 29.59% 68.02% 24.10% 35.54% 52.78% 100.00%
EY 3.73 2.29 0.99 2.81 1.90 1.28 0.68 210.71%
  QoQ % 62.88% 131.31% -64.77% 47.89% 48.44% 88.24% -
  Horiz. % 548.53% 336.76% 145.59% 413.24% 279.41% 188.24% 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 1.56 1.70 1.62 1.68 1.66 1.85 1.85 -10.74%
  QoQ % -8.24% 4.94% -3.57% 1.20% -10.27% 0.00% -
  Horiz. % 84.32% 91.89% 87.57% 90.81% 89.73% 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.
 


 

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