Highlights

[3A] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     -66.68%    YoY -     90.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 387,718 292,681 204,455 107,568 352,400 258,476 167,342 74.65%
  QoQ % 32.47% 43.15% 90.07% -69.48% 36.34% 54.46% -
  Horiz. % 231.69% 174.90% 122.18% 64.28% 210.59% 154.46% 100.00%
PBT 53,448 36,070 22,228 9,284 30,350 26,009 15,892 123.65%
  QoQ % 48.18% 62.27% 139.42% -69.41% 16.69% 63.66% -
  Horiz. % 336.32% 226.97% 139.87% 58.42% 190.98% 163.66% 100.00%
Tax -14,527 -10,102 -6,398 -2,592 -10,266 -8,996 -5,382 93.28%
  QoQ % -43.80% -57.89% -146.84% 74.75% -14.12% -67.15% -
  Horiz. % 269.92% 187.70% 118.88% 48.16% 190.75% 167.15% 100.00%
NP 38,921 25,968 15,830 6,692 20,084 17,013 10,510 138.41%
  QoQ % 49.88% 64.04% 136.55% -66.68% 18.05% 61.87% -
  Horiz. % 370.32% 247.08% 150.62% 63.67% 191.09% 161.87% 100.00%
NP to SH 38,921 25,968 15,830 6,692 20,084 17,013 10,510 138.41%
  QoQ % 49.88% 64.04% 136.55% -66.68% 18.05% 61.87% -
  Horiz. % 370.32% 247.08% 150.62% 63.67% 191.09% 161.87% 100.00%
Tax Rate 27.18 % 28.01 % 28.78 % 27.92 % 33.83 % 34.59 % 33.87 % -13.59%
  QoQ % -2.96% -2.68% 3.08% -17.47% -2.20% 2.13% -
  Horiz. % 80.25% 82.70% 84.97% 82.43% 99.88% 102.13% 100.00%
Total Cost 348,797 266,713 188,625 100,876 332,316 241,463 156,832 69.97%
  QoQ % 30.78% 41.40% 86.99% -69.64% 37.63% 53.96% -
  Horiz. % 222.40% 170.06% 120.27% 64.32% 211.89% 153.96% 100.00%
Net Worth 27,937,326 273,136 263,006 253,744 248,293 251,493 242,595 2,233.21%
  QoQ % 10,128.35% 3.85% 3.65% 2.20% -1.27% 3.67% -
  Horiz. % 11,515.99% 112.59% 108.41% 104.60% 102.35% 103.67% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,083 7,082 - - - - - -
  QoQ % 0.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.02% 100.00% - - - - -
Div Payout % 18.20 % 27.27 % - % - % - % - % - % -
  QoQ % -33.26% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.74% 100.00% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,937,326 273,136 263,006 253,744 248,293 251,493 242,595 2,233.21%
  QoQ % 10,128.35% 3.85% 3.65% 2.20% -1.27% 3.67% -
  Horiz. % 11,515.99% 112.59% 108.41% 104.60% 102.35% 103.67% 100.00%
NOSH 393,538 393,454 393,781 393,647 393,803 393,819 393,632 -0.02%
  QoQ % 0.02% -0.08% 0.03% -0.04% -0.00% 0.05% -
  Horiz. % 99.98% 99.95% 100.04% 100.00% 100.04% 100.05% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.04 % 8.87 % 7.74 % 6.22 % 5.70 % 6.58 % 6.28 % 36.53%
  QoQ % 13.19% 14.60% 24.44% 9.12% -13.37% 4.78% -
  Horiz. % 159.87% 141.24% 123.25% 99.04% 90.76% 104.78% 100.00%
ROE 0.14 % 9.51 % 6.02 % 2.64 % 8.09 % 6.76 % 4.33 % -89.74%
  QoQ % -98.53% 57.97% 128.03% -67.37% 19.67% 56.12% -
  Horiz. % 3.23% 219.63% 139.03% 60.97% 186.84% 156.12% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.52 74.39 51.92 27.33 89.49 65.63 42.51 74.68%
  QoQ % 32.44% 43.28% 89.97% -69.46% 36.36% 54.39% -
  Horiz. % 231.76% 174.99% 122.14% 64.29% 210.52% 154.39% 100.00%
EPS 9.89 6.60 4.02 1.70 5.10 4.32 2.67 138.45%
  QoQ % 49.85% 64.18% 136.47% -66.67% 18.06% 61.80% -
  Horiz. % 370.41% 247.19% 150.56% 63.67% 191.01% 161.80% 100.00%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 70.9900 0.6942 0.6679 0.6446 0.6305 0.6386 0.6163 2,233.58%
  QoQ % 10,126.16% 3.94% 3.61% 2.24% -1.27% 3.62% -
  Horiz. % 11,518.74% 112.64% 108.37% 104.59% 102.30% 103.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.80 59.49 41.56 21.86 71.63 52.54 34.01 74.65%
  QoQ % 32.46% 43.14% 90.12% -69.48% 36.33% 54.48% -
  Horiz. % 231.70% 174.92% 122.20% 64.28% 210.61% 154.48% 100.00%
EPS 7.91 5.28 3.22 1.36 4.08 3.46 2.14 138.12%
  QoQ % 49.81% 63.98% 136.76% -66.67% 17.92% 61.68% -
  Horiz. % 369.63% 246.73% 150.47% 63.55% 190.65% 161.68% 100.00%
DPS 1.44 1.44 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 56.7832 0.5552 0.5346 0.5157 0.5047 0.5112 0.4931 2,233.16%
  QoQ % 10,127.52% 3.85% 3.66% 2.18% -1.27% 3.67% -
  Horiz. % 11,515.55% 112.59% 108.42% 104.58% 102.35% 103.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3100 1.3200 1.3400 1.0300 1.0500 0.9500 1.0900 -
P/RPS 1.33 1.77 2.58 3.77 1.17 1.45 2.56 -35.25%
  QoQ % -24.86% -31.40% -31.56% 222.22% -19.31% -43.36% -
  Horiz. % 51.95% 69.14% 100.78% 147.27% 45.70% 56.64% 100.00%
P/EPS 13.25 20.00 33.33 60.59 20.59 21.99 40.82 -52.61%
  QoQ % -33.75% -39.99% -44.99% 194.27% -6.37% -46.13% -
  Horiz. % 32.46% 49.00% 81.65% 148.43% 50.44% 53.87% 100.00%
EY 7.55 5.00 3.00 1.65 4.86 4.55 2.45 111.04%
  QoQ % 51.00% 66.67% 81.82% -66.05% 6.81% 85.71% -
  Horiz. % 308.16% 204.08% 122.45% 67.35% 198.37% 185.71% 100.00%
DY 1.37 1.36 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.74% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.74% 100.00% - - - - -
P/NAPS 0.02 1.90 2.01 1.60 1.67 1.49 1.77 -94.90%
  QoQ % -98.95% -5.47% 25.62% -4.19% 12.08% -15.82% -
  Horiz. % 1.13% 107.34% 113.56% 90.40% 94.35% 84.18% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 15/11/16 19/08/16 05/05/16 24/02/16 24/11/15 14/08/15 -
Price 1.3700 1.2400 1.3800 1.0600 1.0900 1.0600 0.9850 -
P/RPS 1.39 1.67 2.66 3.88 1.22 1.62 2.32 -28.82%
  QoQ % -16.77% -37.22% -31.44% 218.03% -24.69% -30.17% -
  Horiz. % 59.91% 71.98% 114.66% 167.24% 52.59% 69.83% 100.00%
P/EPS 13.85 18.79 34.33 62.35 21.37 24.54 36.89 -47.80%
  QoQ % -26.29% -45.27% -44.94% 191.76% -12.92% -33.48% -
  Horiz. % 37.54% 50.94% 93.06% 169.02% 57.93% 66.52% 100.00%
EY 7.22 5.32 2.91 1.60 4.68 4.08 2.71 91.61%
  QoQ % 35.71% 82.82% 81.88% -65.81% 14.71% 50.55% -
  Horiz. % 266.42% 196.31% 107.38% 59.04% 172.69% 150.55% 100.00%
DY 1.31 1.45 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -9.66% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.34% 100.00% - - - - -
P/NAPS 0.02 1.79 2.07 1.64 1.73 1.66 1.60 -94.54%
  QoQ % -98.88% -13.53% 26.22% -5.20% 4.22% 3.75% -
  Horiz. % 1.25% 111.88% 129.38% 102.50% 108.12% 103.75% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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