Highlights

[3A] QoQ Quarter Result on 2015-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     99.00%    YoY -     34.44%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 107,568 93,924 91,134 92,749 74,593 77,299 72,963 29.50%
  QoQ % 14.53% 3.06% -1.74% 24.34% -3.50% 5.94% -
  Horiz. % 147.43% 128.73% 124.90% 127.12% 102.23% 105.94% 100.00%
PBT 9,284 4,341 10,117 9,960 5,932 6,947 4,848 54.15%
  QoQ % 113.87% -57.09% 1.58% 67.90% -14.61% 43.30% -
  Horiz. % 191.50% 89.54% 208.68% 205.45% 122.36% 143.30% 100.00%
Tax -2,592 -1,270 -3,614 -2,965 -2,417 -2,301 -167 521.19%
  QoQ % -104.09% 64.86% -21.89% -22.67% -5.04% -1,277.84% -
  Horiz. % 1,552.10% 760.48% 2,164.07% 1,775.45% 1,447.31% 1,377.84% 100.00%
NP 6,692 3,071 6,503 6,995 3,515 4,646 4,681 26.88%
  QoQ % 117.91% -52.78% -7.03% 99.00% -24.34% -0.75% -
  Horiz. % 142.96% 65.61% 138.92% 149.43% 75.09% 99.25% 100.00%
NP to SH 6,692 3,071 6,503 6,995 3,515 4,646 4,681 26.88%
  QoQ % 117.91% -52.78% -7.03% 99.00% -24.34% -0.75% -
  Horiz. % 142.96% 65.61% 138.92% 149.43% 75.09% 99.25% 100.00%
Tax Rate 27.92 % 29.26 % 35.72 % 29.77 % 40.75 % 33.12 % 3.44 % 303.35%
  QoQ % -4.58% -18.09% 19.99% -26.94% 23.04% 862.79% -
  Horiz. % 811.63% 850.58% 1,038.37% 865.41% 1,184.59% 962.79% 100.00%
Total Cost 100,876 90,853 84,631 85,754 71,078 72,653 68,282 29.68%
  QoQ % 11.03% 7.35% -1.31% 20.65% -2.17% 6.40% -
  Horiz. % 147.73% 133.06% 123.94% 125.59% 104.09% 106.40% 100.00%
Net Worth 253,744 248,239 251,685 242,192 236,373 231,827 232,201 6.09%
  QoQ % 2.22% -1.37% 3.92% 2.46% 1.96% -0.16% -
  Horiz. % 109.28% 106.91% 108.39% 104.30% 101.80% 99.84% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 5,517 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 84.85 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 253,744 248,239 251,685 242,192 236,373 231,827 232,201 6.09%
  QoQ % 2.22% -1.37% 3.92% 2.46% 1.96% -0.16% -
  Horiz. % 109.28% 106.91% 108.39% 104.30% 101.80% 99.84% 100.00%
NOSH 393,647 393,717 394,121 392,977 394,943 393,728 393,361 0.05%
  QoQ % -0.02% -0.10% 0.29% -0.50% 0.31% 0.09% -
  Horiz. % 100.07% 100.09% 100.19% 99.90% 100.40% 100.09% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 6.22 % 3.27 % 7.14 % 7.54 % 4.71 % 6.01 % 6.42 % -2.09%
  QoQ % 90.21% -54.20% -5.31% 60.08% -21.63% -6.39% -
  Horiz. % 96.88% 50.93% 111.21% 117.45% 73.36% 93.61% 100.00%
ROE 2.64 % 1.24 % 2.58 % 2.89 % 1.49 % 2.00 % 2.02 % 19.52%
  QoQ % 112.90% -51.94% -10.73% 93.96% -25.50% -0.99% -
  Horiz. % 130.69% 61.39% 127.72% 143.07% 73.76% 99.01% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 27.33 23.86 23.12 23.60 18.89 19.63 18.55 29.45%
  QoQ % 14.54% 3.20% -2.03% 24.93% -3.77% 5.82% -
  Horiz. % 147.33% 128.63% 124.64% 127.22% 101.83% 105.82% 100.00%
EPS 1.70 0.78 1.65 1.78 0.89 1.18 1.19 26.82%
  QoQ % 117.95% -52.73% -7.30% 100.00% -24.58% -0.84% -
  Horiz. % 142.86% 65.55% 138.66% 149.58% 74.79% 99.16% 100.00%
DPS 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.6446 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 6.04%
  QoQ % 2.24% -1.27% 3.62% 2.97% 1.65% -0.25% -
  Horiz. % 109.20% 106.81% 108.18% 104.40% 101.39% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 21.86 19.09 18.52 18.85 15.16 15.71 14.83 29.49%
  QoQ % 14.51% 3.08% -1.75% 24.34% -3.50% 5.93% -
  Horiz. % 147.40% 128.73% 124.88% 127.11% 102.23% 105.93% 100.00%
EPS 1.36 0.62 1.32 1.42 0.71 0.94 0.95 26.99%
  QoQ % 119.35% -53.03% -7.04% 100.00% -24.47% -1.05% -
  Horiz. % 143.16% 65.26% 138.95% 149.47% 74.74% 98.95% 100.00%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.5157 0.5046 0.5116 0.4923 0.4804 0.4712 0.4720 6.08%
  QoQ % 2.20% -1.37% 3.92% 2.48% 1.95% -0.17% -
  Horiz. % 109.26% 106.91% 108.39% 104.30% 101.78% 99.83% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.0300 1.0500 0.9500 1.0900 0.9000 0.8750 0.9550 -
P/RPS 3.77 4.40 4.11 4.62 4.77 4.46 5.15 -18.76%
  QoQ % -14.32% 7.06% -11.04% -3.14% 6.95% -13.40% -
  Horiz. % 73.20% 85.44% 79.81% 89.71% 92.62% 86.60% 100.00%
P/EPS 60.59 134.62 57.58 61.24 101.12 74.15 80.25 -17.07%
  QoQ % -54.99% 133.80% -5.98% -39.44% 36.37% -7.60% -
  Horiz. % 75.50% 167.75% 71.75% 76.31% 126.01% 92.40% 100.00%
EY 1.65 0.74 1.74 1.63 0.99 1.35 1.25 20.31%
  QoQ % 122.97% -57.47% 6.75% 64.65% -26.67% 8.00% -
  Horiz. % 132.00% 59.20% 139.20% 130.40% 79.20% 108.00% 100.00%
DY 0.00 0.00 1.47 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.60 1.67 1.49 1.77 1.50 1.49 1.62 -0.82%
  QoQ % -4.19% 12.08% -15.82% 18.00% 0.67% -8.02% -
  Horiz. % 98.77% 103.09% 91.98% 109.26% 92.59% 91.98% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 05/05/16 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 -
Price 1.0600 1.0900 1.0600 0.9850 0.9650 1.0000 0.9200 -
P/RPS 3.88 4.57 4.58 4.17 5.11 5.09 4.96 -15.09%
  QoQ % -15.10% -0.22% 9.83% -18.40% 0.39% 2.62% -
  Horiz. % 78.23% 92.14% 92.34% 84.07% 103.02% 102.62% 100.00%
P/EPS 62.35 139.74 64.24 55.34 108.43 84.75 77.31 -13.35%
  QoQ % -55.38% 117.53% 16.08% -48.96% 27.94% 9.62% -
  Horiz. % 80.65% 180.75% 83.09% 71.58% 140.25% 109.62% 100.00%
EY 1.60 0.72 1.56 1.81 0.92 1.18 1.29 15.42%
  QoQ % 122.22% -53.85% -13.81% 96.74% -22.03% -8.53% -
  Horiz. % 124.03% 55.81% 120.93% 140.31% 71.32% 91.47% 100.00%
DY 0.00 0.00 1.32 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.64 1.73 1.66 1.60 1.61 1.70 1.56 3.39%
  QoQ % -5.20% 4.22% 3.75% -0.62% -5.29% 8.97% -
  Horiz. % 105.13% 110.90% 106.41% 102.56% 103.21% 108.97% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.860.00 
 KOTRA 2.060.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.220.00 
 3A 0.800.00 
Partners & Brokers