Highlights

[3A] QoQ Quarter Result on 2013-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Jun-2013  [#2]
Profit Trend QoQ -     -10.40%    YoY -     -31.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 76,638 77,807 74,769 76,507 73,827 82,886 80,217 -3.00%
  QoQ % -1.50% 4.06% -2.27% 3.63% -10.93% 3.33% -
  Horiz. % 95.54% 97.00% 93.21% 95.38% 92.03% 103.33% 100.00%
PBT 5,775 4,741 2,672 4,339 4,368 6,435 5,470 3.69%
  QoQ % 21.81% 77.43% -38.42% -0.66% -32.12% 17.64% -
  Horiz. % 105.58% 86.67% 48.85% 79.32% 79.85% 117.64% 100.00%
Tax -2,175 -1,380 -895 -1,892 -1,637 -1,934 -994 68.63%
  QoQ % -57.61% -54.19% 52.70% -15.58% 15.36% -94.57% -
  Horiz. % 218.81% 138.83% 90.04% 190.34% 164.69% 194.57% 100.00%
NP 3,600 3,361 1,777 2,447 2,731 4,501 4,476 -13.53%
  QoQ % 7.11% 89.14% -27.38% -10.40% -39.32% 0.56% -
  Horiz. % 80.43% 75.09% 39.70% 54.67% 61.01% 100.56% 100.00%
NP to SH 3,600 3,361 1,777 2,447 2,731 4,501 4,476 -13.53%
  QoQ % 7.11% 89.14% -27.38% -10.40% -39.32% 0.56% -
  Horiz. % 80.43% 75.09% 39.70% 54.67% 61.01% 100.56% 100.00%
Tax Rate 37.66 % 29.11 % 33.50 % 43.60 % 37.48 % 30.05 % 18.17 % 62.63%
  QoQ % 29.37% -13.10% -23.17% 16.33% 24.73% 65.38% -
  Horiz. % 207.26% 160.21% 184.37% 239.96% 206.27% 165.38% 100.00%
Total Cost 73,038 74,446 72,992 74,060 71,096 78,385 75,741 -2.40%
  QoQ % -1.89% 1.99% -1.44% 4.17% -9.30% 3.49% -
  Horiz. % 96.43% 98.29% 96.37% 97.78% 93.87% 103.49% 100.00%
Net Worth 223,476 219,003 220,940 220,151 217,846 212,122 0 -
  QoQ % 2.04% -0.88% 0.36% 1.06% 2.70% 0.00% -
  Horiz. % 105.35% 103.24% 104.16% 103.79% 102.70% 100.00% -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 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
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 223,476 219,003 220,940 220,151 217,846 212,122 0 -
  QoQ % 2.04% -0.88% 0.36% 1.06% 2.70% 0.00% -
  Horiz. % 105.35% 103.24% 104.16% 103.79% 102.70% 100.00% -
NOSH 395,604 393,536 394,888 394,677 395,797 393,255 392,640 0.50%
  QoQ % 0.53% -0.34% 0.05% -0.28% 0.65% 0.16% -
  Horiz. % 100.75% 100.23% 100.57% 100.52% 100.80% 100.16% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.70 % 4.32 % 2.38 % 3.20 % 3.70 % 5.43 % 5.58 % -10.82%
  QoQ % 8.80% 81.51% -25.62% -13.51% -31.86% -2.69% -
  Horiz. % 84.23% 77.42% 42.65% 57.35% 66.31% 97.31% 100.00%
ROE 1.61 % 1.53 % 0.80 % 1.11 % 1.25 % 2.12 % - % -
  QoQ % 5.23% 91.25% -27.93% -11.20% -41.04% 0.00% -
  Horiz. % 75.94% 72.17% 37.74% 52.36% 58.96% 100.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.37 19.77 18.93 19.38 18.65 21.08 20.43 -3.49%
  QoQ % -2.02% 4.44% -2.32% 3.91% -11.53% 3.18% -
  Horiz. % 94.81% 96.77% 92.66% 94.86% 91.29% 103.18% 100.00%
EPS 0.91 0.85 0.45 0.62 0.69 1.14 1.14 -13.96%
  QoQ % 7.06% 88.89% -27.42% -10.14% -39.47% 0.00% -
  Horiz. % 79.82% 74.56% 39.47% 54.39% 60.53% 100.00% 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 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 0.0000 -
  QoQ % 1.51% -0.54% 0.30% 1.34% 2.04% 0.00% -
  Horiz. % 104.73% 103.17% 103.73% 103.41% 102.04% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 15.58 15.81 15.20 15.55 15.01 16.85 16.30 -2.97%
  QoQ % -1.45% 4.01% -2.25% 3.60% -10.92% 3.37% -
  Horiz. % 95.58% 96.99% 93.25% 95.40% 92.09% 103.37% 100.00%
EPS 0.73 0.68 0.36 0.50 0.56 0.91 0.91 -13.68%
  QoQ % 7.35% 88.89% -28.00% -10.71% -38.46% 0.00% -
  Horiz. % 80.22% 74.73% 39.56% 54.95% 61.54% 100.00% 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 0.4542 0.4451 0.4491 0.4475 0.4428 0.4311 0.0000 -
  QoQ % 2.04% -0.89% 0.36% 1.06% 2.71% 0.00% -
  Horiz. % 105.36% 103.25% 104.18% 103.80% 102.71% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.8900 0.8400 0.9900 1.0500 1.0500 1.0900 1.0000 -
P/RPS 4.59 4.25 5.23 5.42 5.63 5.17 4.89 -4.14%
  QoQ % 8.00% -18.74% -3.51% -3.73% 8.90% 5.73% -
  Horiz. % 93.87% 86.91% 106.95% 110.84% 115.13% 105.73% 100.00%
P/EPS 97.80 98.35 220.00 169.35 152.17 95.23 87.72 7.53%
  QoQ % -0.56% -55.30% 29.91% 11.29% 59.79% 8.56% -
  Horiz. % 111.49% 112.12% 250.80% 193.06% 173.47% 108.56% 100.00%
EY 1.02 1.02 0.45 0.59 0.66 1.05 1.14 -7.15%
  QoQ % 0.00% 126.67% -23.73% -10.61% -37.14% -7.89% -
  Horiz. % 89.47% 89.47% 39.47% 51.75% 57.89% 92.11% 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 1.58 1.51 1.77 1.88 1.91 2.02 0.00 -
  QoQ % 4.64% -14.69% -5.85% -1.57% -5.45% 0.00% -
  Horiz. % 78.22% 74.75% 87.62% 93.07% 94.55% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 -
Price 0.9150 0.9350 0.9300 1.0300 1.0200 1.0000 1.1000 -
P/RPS 4.72 4.73 4.91 5.31 5.47 4.74 5.38 -8.36%
  QoQ % -0.21% -3.67% -7.53% -2.93% 15.40% -11.90% -
  Horiz. % 87.73% 87.92% 91.26% 98.70% 101.67% 88.10% 100.00%
P/EPS 100.55 109.48 206.67 166.13 147.83 87.37 96.49 2.79%
  QoQ % -8.16% -47.03% 24.40% 12.38% 69.20% -9.45% -
  Horiz. % 104.21% 113.46% 214.19% 172.17% 153.21% 90.55% 100.00%
EY 0.99 0.91 0.48 0.60 0.68 1.14 1.04 -3.23%
  QoQ % 8.79% 89.58% -20.00% -11.76% -40.35% 9.62% -
  Horiz. % 95.19% 87.50% 46.15% 57.69% 65.38% 109.62% 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 1.62 1.68 1.66 1.85 1.85 1.85 0.00 -
  QoQ % -3.57% 1.20% -10.27% 0.00% 0.00% 0.00% -
  Horiz. % 87.57% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers