Highlights

[3A] QoQ Quarter Result on 2017-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Jun-2017  [#2]
Profit Trend QoQ -     -11.13%    YoY -     0.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 102,478 109,423 96,542 102,338 103,182 95,037 88,226 10.51%
  QoQ % -6.35% 13.34% -5.66% -0.82% 8.57% 7.72% -
  Horiz. % 116.15% 124.03% 109.43% 116.00% 116.95% 107.72% 100.00%
PBT 6,955 19,556 10,773 11,002 14,460 17,378 13,842 -36.82%
  QoQ % -64.44% 81.53% -2.08% -23.91% -16.79% 25.55% -
  Horiz. % 50.25% 141.28% 77.83% 79.48% 104.46% 125.55% 100.00%
Tax -717 -5,530 -2,648 -1,828 -4,137 -4,425 -3,704 -66.57%
  QoQ % 87.03% -108.84% -44.86% 55.81% 6.51% -19.47% -
  Horiz. % 19.36% 149.30% 71.49% 49.35% 111.69% 119.47% 100.00%
NP 6,238 14,026 8,125 9,174 10,323 12,953 10,138 -27.68%
  QoQ % -55.53% 72.63% -11.43% -11.13% -20.30% 27.77% -
  Horiz. % 61.53% 138.35% 80.14% 90.49% 101.82% 127.77% 100.00%
NP to SH 6,238 14,026 8,125 9,174 10,323 12,953 10,138 -27.68%
  QoQ % -55.53% 72.63% -11.43% -11.13% -20.30% 27.77% -
  Horiz. % 61.53% 138.35% 80.14% 90.49% 101.82% 127.77% 100.00%
Tax Rate 10.31 % 28.28 % 24.58 % 16.62 % 28.61 % 25.46 % 26.76 % -47.08%
  QoQ % -63.54% 15.05% 47.89% -41.91% 12.37% -4.86% -
  Horiz. % 38.53% 105.68% 91.85% 62.11% 106.91% 95.14% 100.00%
Total Cost 96,240 95,397 88,417 93,164 92,859 82,084 78,088 14.97%
  QoQ % 0.88% 7.89% -5.10% 0.33% 13.13% 5.12% -
  Horiz. % 123.25% 122.17% 113.23% 119.31% 118.92% 105.12% 100.00%
Net Worth 315,568 309,320 307,057 340,218 289,728 27,949,345 272,782 10.21%
  QoQ % 2.02% 0.74% -9.75% 17.43% -98.96% 10,146.00% -
  Horiz. % 115.68% 113.39% 112.56% 124.72% 106.21% 10,246.00% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - 8,855 - - - 7,073 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.21% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 109.00 % - % - % - % 69.77 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 156.23% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 315,568 309,320 307,057 340,218 289,728 27,949,345 272,782 10.21%
  QoQ % 2.02% 0.74% -9.75% 17.43% -98.96% 10,146.00% -
  Horiz. % 115.68% 113.39% 112.56% 124.72% 106.21% 10,246.00% 100.00%
NOSH 492,000 492,000 492,000 492,000 393,600 393,708 392,945 16.18%
  QoQ % 0.00% 0.00% 0.00% 25.00% -0.03% 0.19% -
  Horiz. % 125.21% 125.21% 125.21% 125.21% 100.17% 100.19% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 6.09 % 12.82 % 8.42 % 8.96 % 10.00 % 13.63 % 11.49 % -34.53%
  QoQ % -52.50% 52.26% -6.03% -10.40% -26.63% 18.62% -
  Horiz. % 53.00% 111.58% 73.28% 77.98% 87.03% 118.62% 100.00%
ROE 1.98 % 4.53 % 2.65 % 2.70 % 3.56 % 0.05 % 3.72 % -34.35%
  QoQ % -56.29% 70.94% -1.85% -24.16% 7,020.00% -98.66% -
  Horiz. % 53.23% 121.77% 71.24% 72.58% 95.70% 1.34% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.83 22.24 19.62 20.80 26.21 24.14 22.45 -4.87%
  QoQ % -6.34% 13.35% -5.67% -20.64% 8.57% 7.53% -
  Horiz. % 92.78% 99.06% 87.39% 92.65% 116.75% 107.53% 100.00%
EPS 1.27 2.85 1.65 2.12 2.62 3.29 2.58 -37.68%
  QoQ % -55.44% 72.73% -22.17% -19.08% -20.36% 27.52% -
  Horiz. % 49.22% 110.47% 63.95% 82.17% 101.55% 127.52% 100.00%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.80 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6414 0.6287 0.6241 0.6915 0.7361 70.9900 0.6942 -5.14%
  QoQ % 2.02% 0.74% -9.75% -6.06% -98.96% 10,126.16% -
  Horiz. % 92.39% 90.56% 89.90% 99.61% 106.04% 10,226.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 20.83 22.24 19.62 20.80 20.97 19.32 17.93 10.52%
  QoQ % -6.34% 13.35% -5.67% -0.81% 8.54% 7.75% -
  Horiz. % 116.17% 124.04% 109.43% 116.01% 116.95% 107.75% 100.00%
EPS 1.27 2.85 1.65 2.12 2.10 2.63 2.06 -27.58%
  QoQ % -55.44% 72.73% -22.17% 0.95% -20.15% 27.67% -
  Horiz. % 61.65% 138.35% 80.10% 102.91% 101.94% 127.67% 100.00%
DPS 0.00 0.00 1.80 0.00 0.00 0.00 1.44 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 125.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6414 0.6287 0.6241 0.6915 0.5889 56.8076 0.5544 10.22%
  QoQ % 2.02% 0.74% -9.75% 17.42% -98.96% 10,146.68% -
  Horiz. % 115.69% 113.40% 112.57% 124.73% 106.22% 10,246.68% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.0600 1.0000 1.1400 1.3100 1.4800 1.3100 1.3200 -
P/RPS 5.09 4.50 5.81 6.30 5.65 5.43 5.88 -9.18%
  QoQ % 13.11% -22.55% -7.78% 11.50% 4.05% -7.65% -
  Horiz. % 86.56% 76.53% 98.81% 107.14% 96.09% 92.35% 100.00%
P/EPS 83.60 35.08 69.03 70.26 56.43 39.82 51.16 38.78%
  QoQ % 138.31% -49.18% -1.75% 24.51% 41.71% -22.17% -
  Horiz. % 163.41% 68.57% 134.93% 137.33% 110.30% 77.83% 100.00%
EY 1.20 2.85 1.45 1.42 1.77 2.51 1.95 -27.67%
  QoQ % -57.89% 96.55% 2.11% -19.77% -29.48% 28.72% -
  Horiz. % 61.54% 146.15% 74.36% 72.82% 90.77% 128.72% 100.00%
DY 0.00 0.00 1.58 0.00 0.00 0.00 1.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 116.18% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.65 1.59 1.83 1.89 2.01 0.02 1.90 -8.98%
  QoQ % 3.77% -13.11% -3.17% -5.97% 9,950.00% -98.95% -
  Horiz. % 86.84% 83.68% 96.32% 99.47% 105.79% 1.05% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 07/05/18 20/02/18 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 -
Price 1.0500 0.9800 1.1600 1.3400 1.7100 1.3700 1.2400 -
P/RPS 5.04 4.41 5.91 6.44 6.52 5.68 5.52 -5.89%
  QoQ % 14.29% -25.38% -8.23% -1.23% 14.79% 2.90% -
  Horiz. % 91.30% 79.89% 107.07% 116.67% 118.12% 102.90% 100.00%
P/EPS 82.82 34.38 70.24 71.86 65.20 41.64 48.06 43.78%
  QoQ % 140.90% -51.05% -2.25% 10.21% 56.58% -13.36% -
  Horiz. % 172.33% 71.54% 146.15% 149.52% 135.66% 86.64% 100.00%
EY 1.21 2.91 1.42 1.39 1.53 2.40 2.08 -30.34%
  QoQ % -58.42% 104.93% 2.16% -9.15% -36.25% 15.38% -
  Horiz. % 58.17% 139.90% 68.27% 66.83% 73.56% 115.38% 100.00%
DY 0.00 0.00 1.55 0.00 0.00 0.00 1.45 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 106.90% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.64 1.56 1.86 1.94 2.32 0.02 1.79 -5.67%
  QoQ % 5.13% -16.13% -4.12% -16.38% 11,500.00% -98.88% -
  Horiz. % 91.62% 87.15% 103.91% 108.38% 129.61% 1.12% 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