Highlights

[3A] QoQ Cumulative Quarter Result on 2014-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     34.46%    YoY -     75.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 258,476 167,342 74,593 311,410 234,111 161,148 76,638 124.73%
  QoQ % 54.46% 124.34% -76.05% 33.02% 45.28% 110.27% -
  Horiz. % 337.27% 218.35% 97.33% 406.34% 305.48% 210.27% 100.00%
PBT 26,009 15,892 5,932 26,186 19,239 14,391 5,775 172.47%
  QoQ % 63.66% 167.90% -77.35% 36.11% 33.69% 149.19% -
  Horiz. % 450.37% 275.19% 102.72% 453.44% 333.14% 249.19% 100.00%
Tax -8,996 -5,382 -2,417 -8,056 -5,755 -5,588 -2,175 157.45%
  QoQ % -67.15% -122.67% 70.00% -39.98% -2.99% -156.92% -
  Horiz. % 413.61% 247.45% 111.13% 370.39% 264.60% 256.92% 100.00%
NP 17,013 10,510 3,515 18,130 13,484 8,803 3,600 181.35%
  QoQ % 61.87% 199.00% -80.61% 34.46% 53.18% 144.53% -
  Horiz. % 472.58% 291.94% 97.64% 503.61% 374.56% 244.53% 100.00%
NP to SH 17,013 10,510 3,515 18,130 13,484 8,803 3,600 181.35%
  QoQ % 61.87% 199.00% -80.61% 34.46% 53.18% 144.53% -
  Horiz. % 472.58% 291.94% 97.64% 503.61% 374.56% 244.53% 100.00%
Tax Rate 34.59 % 33.87 % 40.75 % 30.76 % 29.91 % 38.83 % 37.66 % -5.51%
  QoQ % 2.13% -16.88% 32.48% 2.84% -22.97% 3.11% -
  Horiz. % 91.85% 89.94% 108.20% 81.68% 79.42% 103.11% 100.00%
Total Cost 241,463 156,832 71,078 293,280 220,627 152,345 73,038 121.76%
  QoQ % 53.96% 120.65% -75.76% 32.93% 44.82% 108.58% -
  Horiz. % 330.60% 214.73% 97.32% 401.54% 302.07% 208.58% 100.00%
Net Worth 251,493 242,595 236,373 231,560 232,058 227,109 223,476 8.18%
  QoQ % 3.67% 2.63% 2.08% -0.21% 2.18% 1.63% -
  Horiz. % 112.54% 108.56% 105.77% 103.62% 103.84% 101.63% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 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
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 251,493 242,595 236,373 231,560 232,058 227,109 223,476 8.18%
  QoQ % 3.67% 2.63% 2.08% -0.21% 2.18% 1.63% -
  Horiz. % 112.54% 108.56% 105.77% 103.62% 103.84% 101.63% 100.00%
NOSH 393,819 393,632 394,943 393,275 393,119 392,991 395,604 -0.30%
  QoQ % 0.05% -0.33% 0.42% 0.04% 0.03% -0.66% -
  Horiz. % 99.55% 99.50% 99.83% 99.41% 99.37% 99.34% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 6.58 % 6.28 % 4.71 % 5.82 % 5.76 % 5.46 % 4.70 % 25.12%
  QoQ % 4.78% 33.33% -19.07% 1.04% 5.49% 16.17% -
  Horiz. % 140.00% 133.62% 100.21% 123.83% 122.55% 116.17% 100.00%
ROE 6.76 % 4.33 % 1.49 % 7.83 % 5.81 % 3.88 % 1.61 % 160.04%
  QoQ % 56.12% 190.60% -80.97% 34.77% 49.74% 140.99% -
  Horiz. % 419.88% 268.94% 92.55% 486.34% 360.87% 240.99% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 65.63 42.51 18.89 79.18 59.55 41.01 19.37 125.42%
  QoQ % 54.39% 125.04% -76.14% 32.96% 45.21% 111.72% -
  Horiz. % 338.82% 219.46% 97.52% 408.78% 307.43% 211.72% 100.00%
EPS 4.32 2.67 0.89 4.61 3.43 2.24 0.91 182.20%
  QoQ % 61.80% 200.00% -80.69% 34.40% 53.12% 146.15% -
  Horiz. % 474.73% 293.41% 97.80% 506.59% 376.92% 246.15% 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 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 8.51%
  QoQ % 3.62% 2.97% 1.65% -0.25% 2.15% 2.30% -
  Horiz. % 113.05% 109.10% 105.95% 104.23% 104.50% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 52.54 34.01 15.16 63.29 47.58 32.75 15.58 124.71%
  QoQ % 54.48% 124.34% -76.05% 33.02% 45.28% 110.21% -
  Horiz. % 337.23% 218.29% 97.30% 406.23% 305.39% 210.21% 100.00%
EPS 3.46 2.14 0.71 3.68 2.74 1.79 0.73 181.90%
  QoQ % 61.68% 201.41% -80.71% 34.31% 53.07% 145.21% -
  Horiz. % 473.97% 293.15% 97.26% 504.11% 375.34% 245.21% 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 0.5112 0.4931 0.4804 0.4707 0.4717 0.4616 0.4542 8.19%
  QoQ % 3.67% 2.64% 2.06% -0.21% 2.19% 1.63% -
  Horiz. % 112.55% 108.56% 105.77% 103.63% 103.85% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 -
P/RPS 1.45 2.56 4.77 1.11 1.60 2.16 4.59 -53.58%
  QoQ % -43.36% -46.33% 329.73% -30.62% -25.93% -52.94% -
  Horiz. % 31.59% 55.77% 103.92% 24.18% 34.86% 47.06% 100.00%
P/EPS 21.99 40.82 101.12 18.98 27.84 39.51 97.80 -62.99%
  QoQ % -46.13% -59.63% 432.77% -31.82% -29.54% -59.60% -
  Horiz. % 22.48% 41.74% 103.39% 19.41% 28.47% 40.40% 100.00%
EY 4.55 2.45 0.99 5.27 3.59 2.53 1.02 170.74%
  QoQ % 85.71% 147.47% -81.21% 46.80% 41.90% 148.04% -
  Horiz. % 446.08% 240.20% 97.06% 516.67% 351.96% 248.04% 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 1.49 1.77 1.50 1.49 1.62 1.53 1.58 -3.83%
  QoQ % -15.82% 18.00% 0.67% -8.02% 5.88% -3.16% -
  Horiz. % 94.30% 112.03% 94.94% 94.30% 102.53% 96.84% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 -
Price 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 -
P/RPS 1.62 2.32 5.11 1.26 1.54 2.39 4.72 -50.95%
  QoQ % -30.17% -54.60% 305.56% -18.18% -35.56% -49.36% -
  Horiz. % 34.32% 49.15% 108.26% 26.69% 32.63% 50.64% 100.00%
P/EPS 24.54 36.89 108.43 21.69 26.82 43.75 100.55 -60.91%
  QoQ % -33.48% -65.98% 399.91% -19.13% -38.70% -56.49% -
  Horiz. % 24.41% 36.69% 107.84% 21.57% 26.67% 43.51% 100.00%
EY 4.08 2.71 0.92 4.61 3.73 2.29 0.99 156.83%
  QoQ % 50.55% 194.57% -80.04% 23.59% 62.88% 131.31% -
  Horiz. % 412.12% 273.74% 92.93% 465.66% 376.77% 231.31% 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 1.66 1.60 1.61 1.70 1.56 1.70 1.62 1.64%
  QoQ % 3.75% -0.62% -5.29% 8.97% -8.24% 4.94% -
  Horiz. % 102.47% 98.77% 99.38% 104.94% 96.30% 104.94% 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.
 


 

227  283  507  1246 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.08-0.005 
 HSI-H8F 0.07-0.055 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers