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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

269  433  611  1165 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.52+0.01 
 DAYA 0.02+0.005 
 LIONIND 0.845-0.035 
 PA 0.535+0.025 
 UCREST 0.26+0.005 
 DIGI-C45 0.09-0.005 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS