Highlights

[3A] QoQ Cumulative Quarter Result on 2013-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -83.13%    YoY -     -25.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 302,910 225,103 150,334 73,827 306,429 223,543 143,326 64.46%
  QoQ % 34.57% 49.74% 103.63% -75.91% 37.08% 55.97% -
  Horiz. % 211.34% 157.06% 104.89% 51.51% 213.80% 155.97% 100.00%
PBT 16,120 11,379 8,707 4,368 21,999 15,564 10,094 36.51%
  QoQ % 41.66% 30.69% 99.34% -80.14% 41.35% 54.19% -
  Horiz. % 159.70% 112.73% 86.26% 43.27% 217.94% 154.19% 100.00%
Tax -5,804 -4,424 -3,529 -1,637 -5,813 -3,879 -2,885 59.16%
  QoQ % -31.19% -25.36% -115.58% 71.84% -49.86% -34.45% -
  Horiz. % 201.18% 153.34% 122.32% 56.74% 201.49% 134.45% 100.00%
NP 10,316 6,955 5,178 2,731 16,186 11,685 7,209 26.90%
  QoQ % 48.32% 34.32% 89.60% -83.13% 38.52% 62.09% -
  Horiz. % 143.10% 96.48% 71.83% 37.88% 224.52% 162.09% 100.00%
NP to SH 10,316 6,955 5,178 2,731 16,186 11,685 7,209 26.90%
  QoQ % 48.32% 34.32% 89.60% -83.13% 38.52% 62.09% -
  Horiz. % 143.10% 96.48% 71.83% 37.88% 224.52% 162.09% 100.00%
Tax Rate 36.00 % 38.88 % 40.53 % 37.48 % 26.42 % 24.92 % 28.58 % 16.59%
  QoQ % -7.41% -4.07% 8.14% 41.86% 6.02% -12.81% -
  Horiz. % 125.96% 136.04% 141.81% 131.14% 92.44% 87.19% 100.00%
Total Cost 292,594 218,148 145,156 71,096 290,243 211,858 136,117 66.33%
  QoQ % 34.13% 50.29% 104.17% -75.50% 37.00% 55.64% -
  Horiz. % 214.96% 160.27% 106.64% 52.23% 213.23% 155.64% 100.00%
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
  QoQ % -0.49% 0.47% 0.44% 3.43% 0.00% 0.00% -
  Horiz. % 103.87% 104.38% 103.89% 103.43% 100.00% - -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 218,775 219,848 218,809 217,846 210,618 0 0 -
  QoQ % -0.49% 0.47% 0.44% 3.43% 0.00% 0.00% -
  Horiz. % 103.87% 104.38% 103.89% 103.43% 100.00% - -
NOSH 393,127 392,937 392,272 395,797 390,467 393,028 393,281 -0.03%
  QoQ % 0.05% 0.17% -0.89% 1.36% -0.65% -0.06% -
  Horiz. % 99.96% 99.91% 99.74% 100.64% 99.28% 99.94% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.41 % 3.09 % 3.44 % 3.70 % 5.28 % 5.23 % 5.03 % -22.77%
  QoQ % 10.36% -10.17% -7.03% -29.92% 0.96% 3.98% -
  Horiz. % 67.79% 61.43% 68.39% 73.56% 104.97% 103.98% 100.00%
ROE 4.72 % 3.16 % 2.37 % 1.25 % 7.68 % - % - % -
  QoQ % 49.37% 33.33% 89.60% -83.72% 0.00% 0.00% -
  Horiz. % 61.46% 41.15% 30.86% 16.28% 100.00% - -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 77.05 57.29 38.32 18.65 78.48 56.88 36.44 64.51%
  QoQ % 34.49% 49.50% 105.47% -76.24% 37.97% 56.09% -
  Horiz. % 211.44% 157.22% 105.16% 51.18% 215.37% 156.09% 100.00%
EPS 2.62 1.77 1.32 0.69 4.11 2.97 1.83 26.95%
  QoQ % 48.02% 34.09% 91.30% -83.21% 38.38% 62.30% -
  Horiz. % 143.17% 96.72% 72.13% 37.70% 224.59% 162.30% 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 0.5565 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 -
  QoQ % -0.54% 0.30% 1.34% 2.04% 0.00% 0.00% -
  Horiz. % 103.17% 103.73% 103.41% 102.04% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.57 45.75 30.56 15.01 62.28 45.44 29.13 64.47%
  QoQ % 34.58% 49.71% 103.60% -75.90% 37.06% 55.99% -
  Horiz. % 211.36% 157.05% 104.91% 51.53% 213.80% 155.99% 100.00%
EPS 2.10 1.41 1.05 0.56 3.29 2.38 1.47 26.76%
  QoQ % 48.94% 34.29% 87.50% -82.98% 38.24% 61.90% -
  Horiz. % 142.86% 95.92% 71.43% 38.10% 223.81% 161.90% 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 0.4447 0.4468 0.4447 0.4428 0.4281 0.0000 0.0000 -
  QoQ % -0.47% 0.47% 0.43% 3.43% 0.00% 0.00% -
  Horiz. % 103.88% 104.37% 103.88% 103.43% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 -
P/RPS 1.09 1.73 2.74 5.63 1.39 1.76 3.13 -50.41%
  QoQ % -36.99% -36.86% -51.33% 305.04% -21.02% -43.77% -
  Horiz. % 34.82% 55.27% 87.54% 179.87% 44.41% 56.23% 100.00%
P/EPS 32.01 55.93 79.55 152.17 26.29 33.64 62.19 -35.70%
  QoQ % -42.77% -29.69% -47.72% 478.81% -21.85% -45.91% -
  Horiz. % 51.47% 89.93% 127.91% 244.69% 42.27% 54.09% 100.00%
EY 3.12 1.79 1.26 0.66 3.80 2.97 1.61 55.25%
  QoQ % 74.30% 42.06% 90.91% -82.63% 27.95% 84.47% -
  Horiz. % 193.79% 111.18% 78.26% 40.99% 236.02% 184.47% 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 1.51 1.77 1.88 1.91 2.02 0.00 0.00 -
  QoQ % -14.69% -5.85% -1.57% -5.45% 0.00% 0.00% -
  Horiz. % 74.75% 87.62% 93.07% 94.55% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 -
Price 0.9350 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 -
P/RPS 1.21 1.62 2.69 5.47 1.27 1.93 3.18 -47.40%
  QoQ % -25.31% -39.78% -50.82% 330.71% -34.20% -39.31% -
  Horiz. % 38.05% 50.94% 84.59% 172.01% 39.94% 60.69% 100.00%
P/EPS 35.63 52.54 78.03 147.83 24.12 37.00 63.28 -31.74%
  QoQ % -32.19% -32.67% -47.22% 512.89% -34.81% -41.53% -
  Horiz. % 56.31% 83.03% 123.31% 233.61% 38.12% 58.47% 100.00%
EY 2.81 1.90 1.28 0.68 4.15 2.70 1.58 46.64%
  QoQ % 47.89% 48.44% 88.24% -83.61% 53.70% 70.89% -
  Horiz. % 177.85% 120.25% 81.01% 43.04% 262.66% 170.89% 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 1.68 1.66 1.85 1.85 1.85 0.00 0.00 -
  QoQ % 1.20% -10.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.81% 89.73% 100.00% 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.
 


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
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
8. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
PARTNERS & BROKERS