Highlights

[3A] QoQ Cumulative Quarter Result on 2018-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     46.17%    YoY -     -30.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 321,843 210,380 102,503 437,977 317,623 203,839 102,478 114.31%
  QoQ % 52.98% 105.24% -76.60% 37.89% 55.82% 98.91% -
  Horiz. % 314.06% 205.29% 100.02% 427.39% 309.94% 198.91% 100.00%
PBT 27,463 18,538 10,123 34,204 24,294 13,883 6,955 149.62%
  QoQ % 48.14% 83.13% -70.40% 40.79% 74.99% 99.61% -
  Horiz. % 394.87% 266.54% 145.55% 491.79% 349.30% 199.61% 100.00%
Tax -8,031 -4,790 -2,643 -5,084 -4,372 -2,360 -717 399.88%
  QoQ % -67.66% -81.23% 48.01% -16.29% -85.25% -229.15% -
  Horiz. % 1,120.08% 668.06% 368.62% 709.07% 609.76% 329.15% 100.00%
NP 19,432 13,748 7,480 29,120 19,922 11,523 6,238 113.15%
  QoQ % 41.34% 83.80% -74.31% 46.17% 72.89% 84.72% -
  Horiz. % 311.51% 220.39% 119.91% 466.82% 319.37% 184.72% 100.00%
NP to SH 19,432 13,748 7,480 29,120 19,922 11,523 6,238 113.15%
  QoQ % 41.34% 83.80% -74.31% 46.17% 72.89% 84.72% -
  Horiz. % 311.51% 220.39% 119.91% 466.82% 319.37% 184.72% 100.00%
Tax Rate 29.24 % 25.84 % 26.11 % 14.86 % 18.00 % 17.00 % 10.31 % 100.23%
  QoQ % 13.16% -1.03% 75.71% -17.44% 5.88% 64.89% -
  Horiz. % 283.61% 250.63% 253.25% 144.13% 174.59% 164.89% 100.00%
Total Cost 302,411 196,632 95,023 408,857 297,701 192,316 96,240 114.38%
  QoQ % 53.80% 106.93% -76.76% 37.34% 54.80% 99.83% -
  Horiz. % 314.23% 204.31% 98.74% 424.83% 309.33% 199.83% 100.00%
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,840 - - 9,840 9,840 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
Div Payout % 50.64 % - % - % 33.79 % 49.39 % - % - % -
  QoQ % 0.00% 0.00% 0.00% -31.59% 0.00% 0.00% -
  Horiz. % 102.53% 0.00% 0.00% 68.41% 100.00% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.04 % 6.53 % 7.30 % 6.65 % 6.27 % 5.65 % 6.09 % -0.55%
  QoQ % -7.50% -10.55% 9.77% 6.06% 10.97% -7.22% -
  Horiz. % 99.18% 107.22% 119.87% 109.20% 102.96% 92.78% 100.00%
ROE 5.58 % 4.02 % 2.23 % 8.86 % 6.05 % 3.59 % 1.98 % 99.39%
  QoQ % 38.81% 80.27% -74.83% 46.45% 68.52% 81.31% -
  Horiz. % 281.82% 203.03% 112.63% 447.47% 305.56% 181.31% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.42 42.76 20.83 89.02 64.56 41.43 20.83 114.31%
  QoQ % 52.99% 105.28% -76.60% 37.89% 55.83% 98.90% -
  Horiz. % 314.07% 205.28% 100.00% 427.36% 309.94% 198.90% 100.00%
EPS 3.95 2.79 1.52 5.92 4.05 2.34 1.27 112.93%
  QoQ % 41.58% 83.55% -74.32% 46.17% 73.08% 84.25% -
  Horiz. % 311.02% 219.69% 119.69% 466.14% 318.90% 184.25% 100.00%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 65.42 42.76 20.83 89.02 64.56 41.43 20.83 114.31%
  QoQ % 52.99% 105.28% -76.60% 37.89% 55.83% 98.90% -
  Horiz. % 314.07% 205.28% 100.00% 427.36% 309.94% 198.90% 100.00%
EPS 3.95 2.79 1.52 5.92 4.05 2.34 1.27 112.93%
  QoQ % 41.58% 83.55% -74.32% 46.17% 73.08% 84.25% -
  Horiz. % 311.02% 219.69% 119.69% 466.14% 318.90% 184.25% 100.00%
DPS 2.00 0.00 0.00 2.00 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.8100 0.8200 0.9350 0.7050 0.8250 0.9400 1.0600 -
P/RPS 1.24 1.92 4.49 0.79 1.28 2.27 5.09 -60.96%
  QoQ % -35.42% -57.24% 468.35% -38.28% -43.61% -55.40% -
  Horiz. % 24.36% 37.72% 88.21% 15.52% 25.15% 44.60% 100.00%
P/EPS 20.51 29.35 61.50 11.91 20.37 40.14 83.60 -60.78%
  QoQ % -30.12% -52.28% 416.37% -41.53% -49.25% -51.99% -
  Horiz. % 24.53% 35.11% 73.56% 14.25% 24.37% 48.01% 100.00%
EY 4.88 3.41 1.63 8.40 4.91 2.49 1.20 154.56%
  QoQ % 43.11% 109.20% -80.60% 71.08% 97.19% 107.50% -
  Horiz. % 406.67% 284.17% 135.83% 700.00% 409.17% 207.50% 100.00%
DY 2.47 0.00 0.00 2.84 2.42 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 17.36% 0.00% 0.00% -
  Horiz. % 102.07% 0.00% 0.00% 117.36% 100.00% - -
P/NAPS 1.15 1.18 1.37 1.06 1.23 1.44 1.65 -21.37%
  QoQ % -2.54% -13.87% 29.25% -13.82% -14.58% -12.73% -
  Horiz. % 69.70% 71.52% 83.03% 64.24% 74.55% 87.27% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 -
Price 0.8000 0.8550 0.9000 0.8600 0.7600 0.9500 1.0500 -
P/RPS 1.22 2.00 4.32 0.97 1.18 2.29 5.04 -61.13%
  QoQ % -39.00% -53.70% 345.36% -17.80% -48.47% -54.56% -
  Horiz. % 24.21% 39.68% 85.71% 19.25% 23.41% 45.44% 100.00%
P/EPS 20.26 30.60 59.20 14.53 18.77 40.56 82.82 -60.85%
  QoQ % -33.79% -48.31% 307.43% -22.59% -53.72% -51.03% -
  Horiz. % 24.46% 36.95% 71.48% 17.54% 22.66% 48.97% 100.00%
EY 4.94 3.27 1.69 6.88 5.33 2.47 1.21 155.22%
  QoQ % 51.07% 93.49% -75.44% 29.08% 115.79% 104.13% -
  Horiz. % 408.26% 270.25% 139.67% 568.60% 440.50% 204.13% 100.00%
DY 2.50 0.00 0.00 2.33 2.63 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -11.41% 0.00% 0.00% -
  Horiz. % 95.06% 0.00% 0.00% 88.59% 100.00% - -
P/NAPS 1.13 1.23 1.32 1.29 1.14 1.46 1.64 -21.97%
  QoQ % -8.13% -6.82% 2.33% 13.16% -21.92% -10.98% -
  Horiz. % 68.90% 75.00% 80.49% 78.66% 69.51% 89.02% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers