Highlights

[3A] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     50.78%    YoY -     7.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 317,623 203,839 102,478 411,485 302,062 205,520 103,182 111.47%
  QoQ % 55.82% 98.91% -75.10% 36.23% 46.97% 99.18% -
  Horiz. % 307.83% 197.55% 99.32% 398.80% 292.75% 199.18% 100.00%
PBT 24,294 13,883 6,955 55,791 36,235 25,462 14,460 41.28%
  QoQ % 74.99% 99.61% -87.53% 53.97% 42.31% 76.09% -
  Horiz. % 168.01% 96.01% 48.10% 385.83% 250.59% 176.09% 100.00%
Tax -4,372 -2,360 -717 -14,143 -8,613 -5,965 -4,137 3.75%
  QoQ % -85.25% -229.15% 94.93% -64.21% -44.39% -44.19% -
  Horiz. % 105.68% 57.05% 17.33% 341.87% 208.19% 144.19% 100.00%
NP 19,922 11,523 6,238 41,648 27,622 19,497 10,323 54.95%
  QoQ % 72.89% 84.72% -85.02% 50.78% 41.67% 88.87% -
  Horiz. % 192.99% 111.62% 60.43% 403.45% 267.58% 188.87% 100.00%
NP to SH 19,922 11,523 6,238 41,648 27,622 19,497 10,323 54.95%
  QoQ % 72.89% 84.72% -85.02% 50.78% 41.67% 88.87% -
  Horiz. % 192.99% 111.62% 60.43% 403.45% 267.58% 188.87% 100.00%
Tax Rate 18.00 % 17.00 % 10.31 % 25.35 % 23.77 % 23.43 % 28.61 % -26.56%
  QoQ % 5.88% 64.89% -59.33% 6.65% 1.45% -18.11% -
  Horiz. % 62.92% 59.42% 36.04% 88.61% 83.08% 81.89% 100.00%
Total Cost 297,701 192,316 96,240 369,837 274,440 186,023 92,859 117.27%
  QoQ % 54.80% 99.83% -73.98% 34.76% 47.53% 100.33% -
  Horiz. % 320.59% 207.11% 103.64% 398.28% 295.54% 200.33% 100.00%
Net Worth 329,246 320,833 315,568 309,320 307,057 340,218 289,728 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.43% -
  Horiz. % 113.64% 110.74% 108.92% 106.76% 105.98% 117.43% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,840 - - 8,855 8,855 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 49.39 % - % - % 21.26 % 32.06 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -33.69% 0.00% 0.00% -
  Horiz. % 154.05% 0.00% 0.00% 66.31% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 329,246 320,833 315,568 309,320 307,057 340,218 289,728 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.43% -
  Horiz. % 113.64% 110.74% 108.92% 106.76% 105.98% 117.43% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,600 16.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 6.27 % 5.65 % 6.09 % 10.12 % 9.14 % 9.49 % 10.00 % -26.72%
  QoQ % 10.97% -7.22% -39.82% 10.72% -3.69% -5.10% -
  Horiz. % 62.70% 56.50% 60.90% 101.20% 91.40% 94.90% 100.00%
ROE 6.05 % 3.59 % 1.98 % 13.46 % 9.00 % 5.73 % 3.56 % 42.36%
  QoQ % 68.52% 81.31% -85.29% 49.56% 57.07% 60.96% -
  Horiz. % 169.94% 100.84% 55.62% 378.09% 252.81% 160.96% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.56 41.43 20.83 83.64 61.39 41.77 26.21 82.29%
  QoQ % 55.83% 98.90% -75.10% 36.24% 46.97% 59.37% -
  Horiz. % 246.32% 158.07% 79.47% 319.11% 234.22% 159.37% 100.00%
EPS 4.05 2.34 1.27 9.20 6.45 4.83 2.62 33.66%
  QoQ % 73.08% 84.25% -86.20% 42.64% 33.54% 84.35% -
  Horiz. % 154.58% 89.31% 48.47% 351.15% 246.18% 184.35% 100.00%
DPS 2.00 0.00 0.00 1.80 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 0.7361 -6.15%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% -6.06% -
  Horiz. % 90.91% 88.59% 87.13% 85.41% 84.78% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 64.56 41.43 20.83 83.64 61.39 41.77 20.97 111.49%
  QoQ % 55.83% 98.90% -75.10% 36.24% 46.97% 99.19% -
  Horiz. % 307.87% 197.57% 99.33% 398.86% 292.75% 199.19% 100.00%
EPS 4.05 2.34 1.27 9.20 6.45 4.83 2.10 54.88%
  QoQ % 73.08% 84.25% -86.20% 42.64% 33.54% 130.00% -
  Horiz. % 192.86% 111.43% 60.48% 438.10% 307.14% 230.00% 100.00%
DPS 2.00 0.00 0.00 1.80 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 0.5889 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.42% -
  Horiz. % 113.64% 110.73% 108.91% 106.76% 105.98% 117.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8250 0.9400 1.0600 1.0000 1.1400 1.3100 1.4800 -
P/RPS 1.28 2.27 5.09 1.20 1.86 3.14 5.65 -62.80%
  QoQ % -43.61% -55.40% 324.17% -35.48% -40.76% -44.42% -
  Horiz. % 22.65% 40.18% 90.09% 21.24% 32.92% 55.58% 100.00%
P/EPS 20.37 40.14 83.60 11.81 20.31 33.06 56.43 -49.27%
  QoQ % -49.25% -51.99% 607.87% -41.85% -38.57% -41.41% -
  Horiz. % 36.10% 71.13% 148.15% 20.93% 35.99% 58.59% 100.00%
EY 4.91 2.49 1.20 8.47 4.92 3.03 1.77 97.30%
  QoQ % 97.19% 107.50% -85.83% 72.15% 62.38% 71.19% -
  Horiz. % 277.40% 140.68% 67.80% 478.53% 277.97% 171.19% 100.00%
DY 2.42 0.00 0.00 1.80 1.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 13.92% 0.00% 0.00% -
  Horiz. % 153.16% 0.00% 0.00% 113.92% 100.00% - -
P/NAPS 1.23 1.44 1.65 1.59 1.83 1.89 2.01 -27.90%
  QoQ % -14.58% -12.73% 3.77% -13.11% -3.17% -5.97% -
  Horiz. % 61.19% 71.64% 82.09% 79.10% 91.04% 94.03% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 17/08/17 11/05/17 -
Price 0.7600 0.9500 1.0500 0.9800 1.1600 1.3400 1.7100 -
P/RPS 1.18 2.29 5.04 1.17 1.89 3.21 6.52 -67.97%
  QoQ % -48.47% -54.56% 330.77% -38.10% -41.12% -50.77% -
  Horiz. % 18.10% 35.12% 77.30% 17.94% 28.99% 49.23% 100.00%
P/EPS 18.77 40.56 82.82 11.58 20.66 33.81 65.20 -56.37%
  QoQ % -53.72% -51.03% 615.20% -43.95% -38.89% -48.14% -
  Horiz. % 28.79% 62.21% 127.02% 17.76% 31.69% 51.86% 100.00%
EY 5.33 2.47 1.21 8.64 4.84 2.96 1.53 129.63%
  QoQ % 115.79% 104.13% -86.00% 78.51% 63.51% 93.46% -
  Horiz. % 348.37% 161.44% 79.08% 564.71% 316.34% 193.46% 100.00%
DY 2.63 0.00 0.00 1.84 1.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 18.71% 0.00% 0.00% -
  Horiz. % 169.68% 0.00% 0.00% 118.71% 100.00% - -
P/NAPS 1.14 1.46 1.64 1.56 1.86 1.94 2.32 -37.70%
  QoQ % -21.92% -10.98% 5.13% -16.13% -4.12% -16.38% -
  Horiz. % 49.14% 62.93% 70.69% 67.24% 80.17% 83.62% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS