Highlights

[3A] QoQ Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -10.03%    YoY -     163.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 92,749 74,593 77,299 72,963 84,510 76,638 77,807 12.46%
  QoQ % 24.34% -3.50% 5.94% -13.66% 10.27% -1.50% -
  Horiz. % 119.20% 95.87% 99.35% 93.77% 108.61% 98.50% 100.00%
PBT 9,960 5,932 6,947 4,848 8,616 5,775 4,741 64.25%
  QoQ % 67.90% -14.61% 43.30% -43.73% 49.19% 21.81% -
  Horiz. % 210.08% 125.12% 146.53% 102.26% 181.73% 121.81% 100.00%
Tax -2,965 -2,417 -2,301 -167 -3,413 -2,175 -1,380 66.74%
  QoQ % -22.67% -5.04% -1,277.84% 95.11% -56.92% -57.61% -
  Horiz. % 214.86% 175.14% 166.74% 12.10% 247.32% 157.61% 100.00%
NP 6,995 3,515 4,646 4,681 5,203 3,600 3,361 63.23%
  QoQ % 99.00% -24.34% -0.75% -10.03% 44.53% 7.11% -
  Horiz. % 208.12% 104.58% 138.23% 139.27% 154.81% 107.11% 100.00%
NP to SH 6,995 3,515 4,646 4,681 5,203 3,600 3,361 63.23%
  QoQ % 99.00% -24.34% -0.75% -10.03% 44.53% 7.11% -
  Horiz. % 208.12% 104.58% 138.23% 139.27% 154.81% 107.11% 100.00%
Tax Rate 29.77 % 40.75 % 33.12 % 3.44 % 39.61 % 37.66 % 29.11 % 1.51%
  QoQ % -26.94% 23.04% 862.79% -91.32% 5.18% 29.37% -
  Horiz. % 102.27% 139.99% 113.78% 11.82% 136.07% 129.37% 100.00%
Total Cost 85,754 71,078 72,653 68,282 79,307 73,038 74,446 9.91%
  QoQ % 20.65% -2.17% 6.40% -13.90% 8.58% -1.89% -
  Horiz. % 115.19% 95.48% 97.59% 91.72% 106.53% 98.11% 100.00%
Net Worth 242,192 236,373 231,827 232,201 227,788 223,476 219,003 6.96%
  QoQ % 2.46% 1.96% -0.16% 1.94% 1.93% 2.04% -
  Horiz. % 110.59% 107.93% 105.86% 106.03% 104.01% 102.04% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 242,192 236,373 231,827 232,201 227,788 223,476 219,003 6.96%
  QoQ % 2.46% 1.96% -0.16% 1.94% 1.93% 2.04% -
  Horiz. % 110.59% 107.93% 105.86% 106.03% 104.01% 102.04% 100.00%
NOSH 392,977 394,943 393,728 393,361 394,166 395,604 393,536 -0.09%
  QoQ % -0.50% 0.31% 0.09% -0.20% -0.36% 0.53% -
  Horiz. % 99.86% 100.36% 100.05% 99.96% 100.16% 100.53% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.54 % 4.71 % 6.01 % 6.42 % 6.16 % 4.70 % 4.32 % 45.11%
  QoQ % 60.08% -21.63% -6.39% 4.22% 31.06% 8.80% -
  Horiz. % 174.54% 109.03% 139.12% 148.61% 142.59% 108.80% 100.00%
ROE 2.89 % 1.49 % 2.00 % 2.02 % 2.28 % 1.61 % 1.53 % 52.98%
  QoQ % 93.96% -25.50% -0.99% -11.40% 41.61% 5.23% -
  Horiz. % 188.89% 97.39% 130.72% 132.03% 149.02% 105.23% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 23.60 18.89 19.63 18.55 21.44 19.37 19.77 12.57%
  QoQ % 24.93% -3.77% 5.82% -13.48% 10.69% -2.02% -
  Horiz. % 119.37% 95.55% 99.29% 93.83% 108.45% 97.98% 100.00%
EPS 1.78 0.89 1.18 1.19 1.32 0.91 0.85 63.90%
  QoQ % 100.00% -24.58% -0.84% -9.85% 45.05% 7.06% -
  Horiz. % 209.41% 104.71% 138.82% 140.00% 155.29% 107.06% 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 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 0.5565 7.06%
  QoQ % 2.97% 1.65% -0.25% 2.15% 2.30% 1.51% -
  Horiz. % 110.75% 107.55% 105.80% 106.07% 103.85% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 18.85 15.16 15.71 14.83 17.18 15.58 15.81 12.48%
  QoQ % 24.34% -3.50% 5.93% -13.68% 10.27% -1.45% -
  Horiz. % 119.23% 95.89% 99.37% 93.80% 108.67% 98.55% 100.00%
EPS 1.42 0.71 0.94 0.95 1.06 0.73 0.68 63.60%
  QoQ % 100.00% -24.47% -1.05% -10.38% 45.21% 7.35% -
  Horiz. % 208.82% 104.41% 138.24% 139.71% 155.88% 107.35% 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 0.4923 0.4804 0.4712 0.4720 0.4630 0.4542 0.4451 6.97%
  QoQ % 2.48% 1.95% -0.17% 1.94% 1.94% 2.04% -
  Horiz. % 110.60% 107.93% 105.86% 106.04% 104.02% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 0.8400 -
P/RPS 4.62 4.77 4.46 5.15 4.13 4.59 4.25 5.74%
  QoQ % -3.14% 6.95% -13.40% 24.70% -10.02% 8.00% -
  Horiz. % 108.71% 112.24% 104.94% 121.18% 97.18% 108.00% 100.00%
P/EPS 61.24 101.12 74.15 80.25 67.05 97.80 98.35 -27.14%
  QoQ % -39.44% 36.37% -7.60% 19.69% -31.44% -0.56% -
  Horiz. % 62.27% 102.82% 75.39% 81.60% 68.17% 99.44% 100.00%
EY 1.63 0.99 1.35 1.25 1.49 1.02 1.02 36.80%
  QoQ % 64.65% -26.67% 8.00% -16.11% 46.08% 0.00% -
  Horiz. % 159.80% 97.06% 132.35% 122.55% 146.08% 100.00% 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 1.77 1.50 1.49 1.62 1.53 1.58 1.51 11.20%
  QoQ % 18.00% 0.67% -8.02% 5.88% -3.16% 4.64% -
  Horiz. % 117.22% 99.34% 98.68% 107.28% 101.32% 104.64% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 -
Price 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 0.9350 -
P/RPS 4.17 5.11 5.09 4.96 4.57 4.72 4.73 -8.08%
  QoQ % -18.40% 0.39% 2.62% 8.53% -3.18% -0.21% -
  Horiz. % 88.16% 108.03% 107.61% 104.86% 96.62% 99.79% 100.00%
P/EPS 55.34 108.43 84.75 77.31 74.24 100.55 109.48 -36.62%
  QoQ % -48.96% 27.94% 9.62% 4.14% -26.17% -8.16% -
  Horiz. % 50.55% 99.04% 77.41% 70.62% 67.81% 91.84% 100.00%
EY 1.81 0.92 1.18 1.29 1.35 0.99 0.91 58.36%
  QoQ % 96.74% -22.03% -8.53% -4.44% 36.36% 8.79% -
  Horiz. % 198.90% 101.10% 129.67% 141.76% 148.35% 108.79% 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 1.60 1.61 1.70 1.56 1.70 1.62 1.68 -3.21%
  QoQ % -0.62% -5.29% 8.97% -8.24% 4.94% -3.57% -
  Horiz. % 95.24% 95.83% 101.19% 92.86% 101.19% 96.43% 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