Highlights

[3A] QoQ Quarter Result on 2018-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 07-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     -15.28%    YoY -     -42.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 102,503 120,354 113,784 101,361 102,478 109,423 96,542 4.08%
  QoQ % -14.83% 5.77% 12.26% -1.09% -6.35% 13.34% -
  Horiz. % 106.17% 124.66% 117.86% 104.99% 106.15% 113.34% 100.00%
PBT 10,123 9,910 10,410 6,928 6,955 19,556 10,773 -4.07%
  QoQ % 2.15% -4.80% 50.26% -0.39% -64.44% 81.53% -
  Horiz. % 93.97% 91.99% 96.63% 64.31% 64.56% 181.53% 100.00%
Tax -2,643 -712 -2,012 -1,643 -717 -5,530 -2,648 -0.13%
  QoQ % -271.21% 64.61% -22.46% -129.15% 87.03% -108.84% -
  Horiz. % 99.81% 26.89% 75.98% 62.05% 27.08% 208.84% 100.00%
NP 7,480 9,198 8,398 5,285 6,238 14,026 8,125 -5.37%
  QoQ % -18.68% 9.53% 58.90% -15.28% -55.53% 72.63% -
  Horiz. % 92.06% 113.21% 103.36% 65.05% 76.78% 172.63% 100.00%
NP to SH 7,480 9,198 8,398 5,285 6,238 14,026 8,125 -5.37%
  QoQ % -18.68% 9.53% 58.90% -15.28% -55.53% 72.63% -
  Horiz. % 92.06% 113.21% 103.36% 65.05% 76.78% 172.63% 100.00%
Tax Rate 26.11 % 7.18 % 19.33 % 23.72 % 10.31 % 28.28 % 24.58 % 4.11%
  QoQ % 263.65% -62.86% -18.51% 130.07% -63.54% 15.05% -
  Horiz. % 106.22% 29.21% 78.64% 96.50% 41.94% 115.05% 100.00%
Total Cost 95,023 111,156 105,386 96,076 96,240 95,397 88,417 4.93%
  QoQ % -14.51% 5.48% 9.69% -0.17% 0.88% 7.89% -
  Horiz. % 107.47% 125.72% 119.19% 108.66% 108.85% 107.89% 100.00%
Net Worth 336,085 328,606 329,246 320,833 315,568 309,320 307,057 6.21%
  QoQ % 2.28% -0.19% 2.62% 1.67% 2.02% 0.74% -
  Horiz. % 109.45% 107.02% 107.23% 104.49% 102.77% 100.74% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - 9,840 - - - 8,855 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 111.11% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 117.17 % - % - % - % 109.00 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 107.50% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 336,085 328,606 329,246 320,833 315,568 309,320 307,057 6.21%
  QoQ % 2.28% -0.19% 2.62% 1.67% 2.02% 0.74% -
  Horiz. % 109.45% 107.02% 107.23% 104.49% 102.77% 100.74% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.30 % 7.64 % 7.38 % 5.21 % 6.09 % 12.82 % 8.42 % -9.08%
  QoQ % -4.45% 3.52% 41.65% -14.45% -52.50% 52.26% -
  Horiz. % 86.70% 90.74% 87.65% 61.88% 72.33% 152.26% 100.00%
ROE 2.23 % 2.80 % 2.55 % 1.65 % 1.98 % 4.53 % 2.65 % -10.88%
  QoQ % -20.36% 9.80% 54.55% -16.67% -56.29% 70.94% -
  Horiz. % 84.15% 105.66% 96.23% 62.26% 74.72% 170.94% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.83 24.46 23.13 20.60 20.83 22.24 19.62 4.07%
  QoQ % -14.84% 5.75% 12.28% -1.10% -6.34% 13.35% -
  Horiz. % 106.17% 124.67% 117.89% 104.99% 106.17% 113.35% 100.00%
EPS 1.52 1.87 1.71 1.07 1.27 2.85 1.65 -5.33%
  QoQ % -18.72% 9.36% 59.81% -15.75% -55.44% 72.73% -
  Horiz. % 92.12% 113.33% 103.64% 64.85% 76.97% 172.73% 100.00%
DPS 0.00 0.00 2.00 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% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 6.21%
  QoQ % 2.28% -0.19% 2.62% 1.67% 2.02% 0.74% -
  Horiz. % 109.45% 107.02% 107.23% 104.49% 102.77% 100.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.83 24.46 23.13 20.60 20.83 22.24 19.62 4.07%
  QoQ % -14.84% 5.75% 12.28% -1.10% -6.34% 13.35% -
  Horiz. % 106.17% 124.67% 117.89% 104.99% 106.17% 113.35% 100.00%
EPS 1.52 1.87 1.71 1.07 1.27 2.85 1.65 -5.33%
  QoQ % -18.72% 9.36% 59.81% -15.75% -55.44% 72.73% -
  Horiz. % 92.12% 113.33% 103.64% 64.85% 76.97% 172.73% 100.00%
DPS 0.00 0.00 2.00 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% 111.11% 0.00% 0.00% 0.00% 100.00%
NAPS 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 6.21%
  QoQ % 2.28% -0.19% 2.62% 1.67% 2.02% 0.74% -
  Horiz. % 109.45% 107.02% 107.23% 104.49% 102.77% 100.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.9350 0.7050 0.8250 0.9400 1.0600 1.0000 1.1400 -
P/RPS 4.49 2.88 3.57 4.56 5.09 4.50 5.81 -15.80%
  QoQ % 55.90% -19.33% -21.71% -10.41% 13.11% -22.55% -
  Horiz. % 77.28% 49.57% 61.45% 78.49% 87.61% 77.45% 100.00%
P/EPS 61.50 37.71 48.33 87.51 83.60 35.08 69.03 -7.42%
  QoQ % 63.09% -21.97% -44.77% 4.68% 138.31% -49.18% -
  Horiz. % 89.09% 54.63% 70.01% 126.77% 121.11% 50.82% 100.00%
EY 1.63 2.65 2.07 1.14 1.20 2.85 1.45 8.12%
  QoQ % -38.49% 28.02% 81.58% -5.00% -57.89% 96.55% -
  Horiz. % 112.41% 182.76% 142.76% 78.62% 82.76% 196.55% 100.00%
DY 0.00 0.00 2.42 0.00 0.00 0.00 1.58 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 153.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.37 1.06 1.23 1.44 1.65 1.59 1.83 -17.57%
  QoQ % 29.25% -13.82% -14.58% -12.73% 3.77% -13.11% -
  Horiz. % 74.86% 57.92% 67.21% 78.69% 90.16% 86.89% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 -
Price 0.9000 0.8600 0.7600 0.9500 1.0500 0.9800 1.1600 -
P/RPS 4.32 3.52 3.29 4.61 5.04 4.41 5.91 -18.87%
  QoQ % 22.73% 6.99% -28.63% -8.53% 14.29% -25.38% -
  Horiz. % 73.10% 59.56% 55.67% 78.00% 85.28% 74.62% 100.00%
P/EPS 59.20 46.00 44.52 88.44 82.82 34.38 70.24 -10.78%
  QoQ % 28.70% 3.32% -49.66% 6.79% 140.90% -51.05% -
  Horiz. % 84.28% 65.49% 63.38% 125.91% 117.91% 48.95% 100.00%
EY 1.69 2.17 2.25 1.13 1.21 2.91 1.42 12.32%
  QoQ % -22.12% -3.56% 99.12% -6.61% -58.42% 104.93% -
  Horiz. % 119.01% 152.82% 158.45% 79.58% 85.21% 204.93% 100.00%
DY 0.00 0.00 2.63 0.00 0.00 0.00 1.55 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 169.68% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.32 1.29 1.14 1.46 1.64 1.56 1.86 -20.45%
  QoQ % 2.33% 13.16% -21.92% -10.98% 5.13% -16.13% -
  Horiz. % 70.97% 69.35% 61.29% 78.49% 88.17% 83.87% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers