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.
 


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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS