Highlights

[3A] QoQ Quarter Result on 2013-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#3]
Profit Trend QoQ -     -27.38%    YoY -     -60.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 84,510 76,638 77,807 74,769 76,507 73,827 82,886 1.31%
  QoQ % 10.27% -1.50% 4.06% -2.27% 3.63% -10.93% -
  Horiz. % 101.96% 92.46% 93.87% 90.21% 92.30% 89.07% 100.00%
PBT 8,616 5,775 4,741 2,672 4,339 4,368 6,435 21.54%
  QoQ % 49.19% 21.81% 77.43% -38.42% -0.66% -32.12% -
  Horiz. % 133.89% 89.74% 73.68% 41.52% 67.43% 67.88% 100.00%
Tax -3,413 -2,175 -1,380 -895 -1,892 -1,637 -1,934 46.19%
  QoQ % -56.92% -57.61% -54.19% 52.70% -15.58% 15.36% -
  Horiz. % 176.47% 112.46% 71.35% 46.28% 97.83% 84.64% 100.00%
NP 5,203 3,600 3,361 1,777 2,447 2,731 4,501 10.17%
  QoQ % 44.53% 7.11% 89.14% -27.38% -10.40% -39.32% -
  Horiz. % 115.60% 79.98% 74.67% 39.48% 54.37% 60.68% 100.00%
NP to SH 5,203 3,600 3,361 1,777 2,447 2,731 4,501 10.17%
  QoQ % 44.53% 7.11% 89.14% -27.38% -10.40% -39.32% -
  Horiz. % 115.60% 79.98% 74.67% 39.48% 54.37% 60.68% 100.00%
Tax Rate 39.61 % 37.66 % 29.11 % 33.50 % 43.60 % 37.48 % 30.05 % 20.28%
  QoQ % 5.18% 29.37% -13.10% -23.17% 16.33% 24.73% -
  Horiz. % 131.81% 125.32% 96.87% 111.48% 145.09% 124.73% 100.00%
Total Cost 79,307 73,038 74,446 72,992 74,060 71,096 78,385 0.78%
  QoQ % 8.58% -1.89% 1.99% -1.44% 4.17% -9.30% -
  Horiz. % 101.18% 93.18% 94.97% 93.12% 94.48% 90.70% 100.00%
Net Worth 227,788 223,476 219,003 220,940 220,151 217,846 212,122 4.88%
  QoQ % 1.93% 2.04% -0.88% 0.36% 1.06% 2.70% -
  Horiz. % 107.39% 105.35% 103.24% 104.16% 103.79% 102.70% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 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
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 227,788 223,476 219,003 220,940 220,151 217,846 212,122 4.88%
  QoQ % 1.93% 2.04% -0.88% 0.36% 1.06% 2.70% -
  Horiz. % 107.39% 105.35% 103.24% 104.16% 103.79% 102.70% 100.00%
NOSH 394,166 395,604 393,536 394,888 394,677 395,797 393,255 0.15%
  QoQ % -0.36% 0.53% -0.34% 0.05% -0.28% 0.65% -
  Horiz. % 100.23% 100.60% 100.07% 100.42% 100.36% 100.65% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.16 % 4.70 % 4.32 % 2.38 % 3.20 % 3.70 % 5.43 % 8.80%
  QoQ % 31.06% 8.80% 81.51% -25.62% -13.51% -31.86% -
  Horiz. % 113.44% 86.56% 79.56% 43.83% 58.93% 68.14% 100.00%
ROE 2.28 % 1.61 % 1.53 % 0.80 % 1.11 % 1.25 % 2.12 % 4.98%
  QoQ % 41.61% 5.23% 91.25% -27.93% -11.20% -41.04% -
  Horiz. % 107.55% 75.94% 72.17% 37.74% 52.36% 58.96% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 21.44 19.37 19.77 18.93 19.38 18.65 21.08 1.14%
  QoQ % 10.69% -2.02% 4.44% -2.32% 3.91% -11.53% -
  Horiz. % 101.71% 91.89% 93.79% 89.80% 91.94% 88.47% 100.00%
EPS 1.32 0.91 0.85 0.45 0.62 0.69 1.14 10.30%
  QoQ % 45.05% 7.06% 88.89% -27.42% -10.14% -39.47% -
  Horiz. % 115.79% 79.82% 74.56% 39.47% 54.39% 60.53% 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 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 0.5394 4.72%
  QoQ % 2.30% 1.51% -0.54% 0.30% 1.34% 2.04% -
  Horiz. % 107.14% 104.73% 103.17% 103.73% 103.41% 102.04% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.18 15.58 15.81 15.20 15.55 15.01 16.85 1.31%
  QoQ % 10.27% -1.45% 4.01% -2.25% 3.60% -10.92% -
  Horiz. % 101.96% 92.46% 93.83% 90.21% 92.28% 89.08% 100.00%
EPS 1.06 0.73 0.68 0.36 0.50 0.56 0.91 10.74%
  QoQ % 45.21% 7.35% 88.89% -28.00% -10.71% -38.46% -
  Horiz. % 116.48% 80.22% 74.73% 39.56% 54.95% 61.54% 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 0.4630 0.4542 0.4451 0.4491 0.4475 0.4428 0.4311 4.89%
  QoQ % 1.94% 2.04% -0.89% 0.36% 1.06% 2.71% -
  Horiz. % 107.40% 105.36% 103.25% 104.18% 103.80% 102.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.8850 0.8900 0.8400 0.9900 1.0500 1.0500 1.0900 -
P/RPS 4.13 4.59 4.25 5.23 5.42 5.63 5.17 -13.94%
  QoQ % -10.02% 8.00% -18.74% -3.51% -3.73% 8.90% -
  Horiz. % 79.88% 88.78% 82.21% 101.16% 104.84% 108.90% 100.00%
P/EPS 67.05 97.80 98.35 220.00 169.35 152.17 95.23 -20.91%
  QoQ % -31.44% -0.56% -55.30% 29.91% 11.29% 59.79% -
  Horiz. % 70.41% 102.70% 103.28% 231.02% 177.83% 159.79% 100.00%
EY 1.49 1.02 1.02 0.45 0.59 0.66 1.05 26.36%
  QoQ % 46.08% 0.00% 126.67% -23.73% -10.61% -37.14% -
  Horiz. % 141.90% 97.14% 97.14% 42.86% 56.19% 62.86% 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 1.53 1.58 1.51 1.77 1.88 1.91 2.02 -16.95%
  QoQ % -3.16% 4.64% -14.69% -5.85% -1.57% -5.45% -
  Horiz. % 75.74% 78.22% 74.75% 87.62% 93.07% 94.55% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 -
Price 0.9800 0.9150 0.9350 0.9300 1.0300 1.0200 1.0000 -
P/RPS 4.57 4.72 4.73 4.91 5.31 5.47 4.74 -2.41%
  QoQ % -3.18% -0.21% -3.67% -7.53% -2.93% 15.40% -
  Horiz. % 96.41% 99.58% 99.79% 103.59% 112.03% 115.40% 100.00%
P/EPS 74.24 100.55 109.48 206.67 166.13 147.83 87.37 -10.31%
  QoQ % -26.17% -8.16% -47.03% 24.40% 12.38% 69.20% -
  Horiz. % 84.97% 115.09% 125.31% 236.55% 190.15% 169.20% 100.00%
EY 1.35 0.99 0.91 0.48 0.60 0.68 1.14 11.97%
  QoQ % 36.36% 8.79% 89.58% -20.00% -11.76% -40.35% -
  Horiz. % 118.42% 86.84% 79.82% 42.11% 52.63% 59.65% 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 1.70 1.62 1.68 1.66 1.85 1.85 1.85 -5.50%
  QoQ % 4.94% -3.57% 1.20% -10.27% 0.00% 0.00% -
  Horiz. % 91.89% 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.
 


 

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