Highlights

[3A] QoQ Quarter Result on 2014-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     44.53%    YoY -     112.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 74,593 77,299 72,963 84,510 76,638 77,807 74,769 -0.16%
  QoQ % -3.50% 5.94% -13.66% 10.27% -1.50% 4.06% -
  Horiz. % 99.76% 103.38% 97.58% 113.03% 102.50% 104.06% 100.00%
PBT 5,932 6,947 4,848 8,616 5,775 4,741 2,672 70.26%
  QoQ % -14.61% 43.30% -43.73% 49.19% 21.81% 77.43% -
  Horiz. % 222.01% 259.99% 181.44% 322.46% 216.13% 177.43% 100.00%
Tax -2,417 -2,301 -167 -3,413 -2,175 -1,380 -895 94.04%
  QoQ % -5.04% -1,277.84% 95.11% -56.92% -57.61% -54.19% -
  Horiz. % 270.06% 257.09% 18.66% 381.34% 243.02% 154.19% 100.00%
NP 3,515 4,646 4,681 5,203 3,600 3,361 1,777 57.64%
  QoQ % -24.34% -0.75% -10.03% 44.53% 7.11% 89.14% -
  Horiz. % 197.81% 261.45% 263.42% 292.80% 202.59% 189.14% 100.00%
NP to SH 3,515 4,646 4,681 5,203 3,600 3,361 1,777 57.64%
  QoQ % -24.34% -0.75% -10.03% 44.53% 7.11% 89.14% -
  Horiz. % 197.81% 261.45% 263.42% 292.80% 202.59% 189.14% 100.00%
Tax Rate 40.75 % 33.12 % 3.44 % 39.61 % 37.66 % 29.11 % 33.50 % 13.97%
  QoQ % 23.04% 862.79% -91.32% 5.18% 29.37% -13.10% -
  Horiz. % 121.64% 98.87% 10.27% 118.24% 112.42% 86.90% 100.00%
Total Cost 71,078 72,653 68,282 79,307 73,038 74,446 72,992 -1.76%
  QoQ % -2.17% 6.40% -13.90% 8.58% -1.89% 1.99% -
  Horiz. % 97.38% 99.54% 93.55% 108.65% 100.06% 101.99% 100.00%
Net Worth 236,373 231,827 232,201 227,788 223,476 219,003 220,940 4.61%
  QoQ % 1.96% -0.16% 1.94% 1.93% 2.04% -0.88% -
  Horiz. % 106.99% 104.93% 105.10% 103.10% 101.15% 99.12% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 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
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 236,373 231,827 232,201 227,788 223,476 219,003 220,940 4.61%
  QoQ % 1.96% -0.16% 1.94% 1.93% 2.04% -0.88% -
  Horiz. % 106.99% 104.93% 105.10% 103.10% 101.15% 99.12% 100.00%
NOSH 394,943 393,728 393,361 394,166 395,604 393,536 394,888 0.01%
  QoQ % 0.31% 0.09% -0.20% -0.36% 0.53% -0.34% -
  Horiz. % 100.01% 99.71% 99.61% 99.82% 100.18% 99.66% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 4.71 % 6.01 % 6.42 % 6.16 % 4.70 % 4.32 % 2.38 % 57.69%
  QoQ % -21.63% -6.39% 4.22% 31.06% 8.80% 81.51% -
  Horiz. % 197.90% 252.52% 269.75% 258.82% 197.48% 181.51% 100.00%
ROE 1.49 % 2.00 % 2.02 % 2.28 % 1.61 % 1.53 % 0.80 % 51.44%
  QoQ % -25.50% -0.99% -11.40% 41.61% 5.23% 91.25% -
  Horiz. % 186.25% 250.00% 252.50% 285.00% 201.25% 191.25% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 18.89 19.63 18.55 21.44 19.37 19.77 18.93 -0.14%
  QoQ % -3.77% 5.82% -13.48% 10.69% -2.02% 4.44% -
  Horiz. % 99.79% 103.70% 97.99% 113.26% 102.32% 104.44% 100.00%
EPS 0.89 1.18 1.19 1.32 0.91 0.85 0.45 57.63%
  QoQ % -24.58% -0.84% -9.85% 45.05% 7.06% 88.89% -
  Horiz. % 197.78% 262.22% 264.44% 293.33% 202.22% 188.89% 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 0.5985 0.5888 0.5903 0.5779 0.5649 0.5565 0.5595 4.60%
  QoQ % 1.65% -0.25% 2.15% 2.30% 1.51% -0.54% -
  Horiz. % 106.97% 105.24% 105.50% 103.29% 100.97% 99.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 15.22 15.77 14.89 17.24 15.63 15.87 15.25 -0.13%
  QoQ % -3.49% 5.91% -13.63% 10.30% -1.51% 4.07% -
  Horiz. % 99.80% 103.41% 97.64% 113.05% 102.49% 104.07% 100.00%
EPS 0.72 0.95 0.95 1.06 0.73 0.69 0.36 58.81%
  QoQ % -24.21% 0.00% -10.38% 45.21% 5.80% 91.67% -
  Horiz. % 200.00% 263.89% 263.89% 294.44% 202.78% 191.67% 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 0.4822 0.4730 0.4737 0.4647 0.4559 0.4468 0.4507 4.61%
  QoQ % 1.95% -0.15% 1.94% 1.93% 2.04% -0.87% -
  Horiz. % 106.99% 104.95% 105.10% 103.11% 101.15% 99.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.9000 0.8750 0.9550 0.8850 0.8900 0.8400 0.9900 -
P/RPS 4.77 4.46 5.15 4.13 4.59 4.25 5.23 -5.96%
  QoQ % 6.95% -13.40% 24.70% -10.02% 8.00% -18.74% -
  Horiz. % 91.20% 85.28% 98.47% 78.97% 87.76% 81.26% 100.00%
P/EPS 101.12 74.15 80.25 67.05 97.80 98.35 220.00 -40.47%
  QoQ % 36.37% -7.60% 19.69% -31.44% -0.56% -55.30% -
  Horiz. % 45.96% 33.70% 36.48% 30.48% 44.45% 44.70% 100.00%
EY 0.99 1.35 1.25 1.49 1.02 1.02 0.45 69.24%
  QoQ % -26.67% 8.00% -16.11% 46.08% 0.00% 126.67% -
  Horiz. % 220.00% 300.00% 277.78% 331.11% 226.67% 226.67% 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 1.50 1.49 1.62 1.53 1.58 1.51 1.77 -10.46%
  QoQ % 0.67% -8.02% 5.88% -3.16% 4.64% -14.69% -
  Horiz. % 84.75% 84.18% 91.53% 86.44% 89.27% 85.31% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 -
Price 0.9650 1.0000 0.9200 0.9800 0.9150 0.9350 0.9300 -
P/RPS 5.11 5.09 4.96 4.57 4.72 4.73 4.91 2.70%
  QoQ % 0.39% 2.62% 8.53% -3.18% -0.21% -3.67% -
  Horiz. % 104.07% 103.67% 101.02% 93.08% 96.13% 96.33% 100.00%
P/EPS 108.43 84.75 77.31 74.24 100.55 109.48 206.67 -34.98%
  QoQ % 27.94% 9.62% 4.14% -26.17% -8.16% -47.03% -
  Horiz. % 52.47% 41.01% 37.41% 35.92% 48.65% 52.97% 100.00%
EY 0.92 1.18 1.29 1.35 0.99 0.91 0.48 54.36%
  QoQ % -22.03% -8.53% -4.44% 36.36% 8.79% 89.58% -
  Horiz. % 191.67% 245.83% 268.75% 281.25% 206.25% 189.58% 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 1.61 1.70 1.56 1.70 1.62 1.68 1.66 -2.02%
  QoQ % -5.29% 8.97% -8.24% 4.94% -3.57% 1.20% -
  Horiz. % 96.99% 102.41% 93.98% 102.41% 97.59% 101.20% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers