Highlights

[3A] QoQ Cumulative Quarter Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     -65.10%    YoY -     31.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 311,410 234,111 161,148 76,638 302,910 225,103 150,334 62.28%
  QoQ % 33.02% 45.28% 110.27% -74.70% 34.57% 49.74% -
  Horiz. % 207.15% 155.73% 107.19% 50.98% 201.49% 149.74% 100.00%
PBT 26,186 19,239 14,391 5,775 16,120 11,379 8,707 107.94%
  QoQ % 36.11% 33.69% 149.19% -64.17% 41.66% 30.69% -
  Horiz. % 300.75% 220.96% 165.28% 66.33% 185.14% 130.69% 100.00%
Tax -8,056 -5,755 -5,588 -2,175 -5,804 -4,424 -3,529 73.11%
  QoQ % -39.98% -2.99% -156.92% 62.53% -31.19% -25.36% -
  Horiz. % 228.28% 163.08% 158.35% 61.63% 164.47% 125.36% 100.00%
NP 18,130 13,484 8,803 3,600 10,316 6,955 5,178 130.06%
  QoQ % 34.46% 53.18% 144.53% -65.10% 48.32% 34.32% -
  Horiz. % 350.14% 260.41% 170.01% 69.52% 199.23% 134.32% 100.00%
NP to SH 18,130 13,484 8,803 3,600 10,316 6,955 5,178 130.06%
  QoQ % 34.46% 53.18% 144.53% -65.10% 48.32% 34.32% -
  Horiz. % 350.14% 260.41% 170.01% 69.52% 199.23% 134.32% 100.00%
Tax Rate 30.76 % 29.91 % 38.83 % 37.66 % 36.00 % 38.88 % 40.53 % -16.76%
  QoQ % 2.84% -22.97% 3.11% 4.61% -7.41% -4.07% -
  Horiz. % 75.89% 73.80% 95.81% 92.92% 88.82% 95.93% 100.00%
Total Cost 293,280 220,627 152,345 73,038 292,594 218,148 145,156 59.62%
  QoQ % 32.93% 44.82% 108.58% -75.04% 34.13% 50.29% -
  Horiz. % 202.04% 151.99% 104.95% 50.32% 201.57% 150.29% 100.00%
Net Worth 231,560 232,058 227,109 223,476 218,775 219,848 218,809 3.84%
  QoQ % -0.21% 2.18% 1.63% 2.15% -0.49% 0.47% -
  Horiz. % 105.83% 106.05% 103.79% 102.13% 99.98% 100.47% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,560 232,058 227,109 223,476 218,775 219,848 218,809 3.84%
  QoQ % -0.21% 2.18% 1.63% 2.15% -0.49% 0.47% -
  Horiz. % 105.83% 106.05% 103.79% 102.13% 99.98% 100.47% 100.00%
NOSH 393,275 393,119 392,991 395,604 393,127 392,937 392,272 0.17%
  QoQ % 0.04% 0.03% -0.66% 0.63% 0.05% 0.17% -
  Horiz. % 100.26% 100.22% 100.18% 100.85% 100.22% 100.17% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.82 % 5.76 % 5.46 % 4.70 % 3.41 % 3.09 % 3.44 % 41.85%
  QoQ % 1.04% 5.49% 16.17% 37.83% 10.36% -10.17% -
  Horiz. % 169.19% 167.44% 158.72% 136.63% 99.13% 89.83% 100.00%
ROE 7.83 % 5.81 % 3.88 % 1.61 % 4.72 % 3.16 % 2.37 % 121.34%
  QoQ % 34.77% 49.74% 140.99% -65.89% 49.37% 33.33% -
  Horiz. % 330.38% 245.15% 163.71% 67.93% 199.16% 133.33% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 79.18 59.55 41.01 19.37 77.05 57.29 38.32 62.01%
  QoQ % 32.96% 45.21% 111.72% -74.86% 34.49% 49.50% -
  Horiz. % 206.63% 155.40% 107.02% 50.55% 201.07% 149.50% 100.00%
EPS 4.61 3.43 2.24 0.91 2.62 1.77 1.32 129.67%
  QoQ % 34.40% 53.12% 146.15% -65.27% 48.02% 34.09% -
  Horiz. % 349.24% 259.85% 169.70% 68.94% 198.48% 134.09% 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 0.5888 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 3.66%
  QoQ % -0.25% 2.15% 2.30% 1.51% -0.54% 0.30% -
  Horiz. % 105.56% 105.83% 103.60% 101.27% 99.77% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 63.29 47.58 32.75 15.58 61.57 45.75 30.56 62.26%
  QoQ % 33.02% 45.28% 110.21% -74.70% 34.58% 49.71% -
  Horiz. % 207.10% 155.69% 107.17% 50.98% 201.47% 149.71% 100.00%
EPS 3.68 2.74 1.79 0.73 2.10 1.41 1.05 130.20%
  QoQ % 34.31% 53.07% 145.21% -65.24% 48.94% 34.29% -
  Horiz. % 350.48% 260.95% 170.48% 69.52% 200.00% 134.29% 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 0.4707 0.4717 0.4616 0.4542 0.4447 0.4468 0.4447 3.85%
  QoQ % -0.21% 2.19% 1.63% 2.14% -0.47% 0.47% -
  Horiz. % 105.85% 106.07% 103.80% 102.14% 100.00% 100.47% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8750 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 -
P/RPS 1.11 1.60 2.16 4.59 1.09 1.73 2.74 -45.16%
  QoQ % -30.62% -25.93% -52.94% 321.10% -36.99% -36.86% -
  Horiz. % 40.51% 58.39% 78.83% 167.52% 39.78% 63.14% 100.00%
P/EPS 18.98 27.84 39.51 97.80 32.01 55.93 79.55 -61.43%
  QoQ % -31.82% -29.54% -59.60% 205.53% -42.77% -29.69% -
  Horiz. % 23.86% 35.00% 49.67% 122.94% 40.24% 70.31% 100.00%
EY 5.27 3.59 2.53 1.02 3.12 1.79 1.26 158.92%
  QoQ % 46.80% 41.90% 148.04% -67.31% 74.30% 42.06% -
  Horiz. % 418.25% 284.92% 200.79% 80.95% 247.62% 142.06% 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 1.62 1.53 1.58 1.51 1.77 1.88 -14.32%
  QoQ % -8.02% 5.88% -3.16% 4.64% -14.69% -5.85% -
  Horiz. % 79.26% 86.17% 81.38% 84.04% 80.32% 94.15% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 -
Price 1.0000 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 -
P/RPS 1.26 1.54 2.39 4.72 1.21 1.62 2.69 -39.60%
  QoQ % -18.18% -35.56% -49.36% 290.08% -25.31% -39.78% -
  Horiz. % 46.84% 57.25% 88.85% 175.46% 44.98% 60.22% 100.00%
P/EPS 21.69 26.82 43.75 100.55 35.63 52.54 78.03 -57.31%
  QoQ % -19.13% -38.70% -56.49% 182.21% -32.19% -32.67% -
  Horiz. % 27.80% 34.37% 56.07% 128.86% 45.66% 67.33% 100.00%
EY 4.61 3.73 2.29 0.99 2.81 1.90 1.28 134.41%
  QoQ % 23.59% 62.88% 131.31% -64.77% 47.89% 48.44% -
  Horiz. % 360.16% 291.41% 178.91% 77.34% 219.53% 148.44% 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 1.70 1.56 1.70 1.62 1.68 1.66 1.85 -5.47%
  QoQ % 8.97% -8.24% 4.94% -3.57% 1.20% -10.27% -
  Horiz. % 91.89% 84.32% 91.89% 87.57% 90.81% 89.73% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers