Highlights

[3A] QoQ Quarter Result on 2014-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     -0.75%    YoY -     38.23%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 91,134 92,749 74,593 77,299 72,963 84,510 76,638 12.23%
  QoQ % -1.74% 24.34% -3.50% 5.94% -13.66% 10.27% -
  Horiz. % 118.91% 121.02% 97.33% 100.86% 95.20% 110.27% 100.00%
PBT 10,117 9,960 5,932 6,947 4,848 8,616 5,775 45.27%
  QoQ % 1.58% 67.90% -14.61% 43.30% -43.73% 49.19% -
  Horiz. % 175.19% 172.47% 102.72% 120.29% 83.95% 149.19% 100.00%
Tax -3,614 -2,965 -2,417 -2,301 -167 -3,413 -2,175 40.24%
  QoQ % -21.89% -22.67% -5.04% -1,277.84% 95.11% -56.92% -
  Horiz. % 166.16% 136.32% 111.13% 105.79% 7.68% 156.92% 100.00%
NP 6,503 6,995 3,515 4,646 4,681 5,203 3,600 48.27%
  QoQ % -7.03% 99.00% -24.34% -0.75% -10.03% 44.53% -
  Horiz. % 180.64% 194.31% 97.64% 129.06% 130.03% 144.53% 100.00%
NP to SH 6,503 6,995 3,515 4,646 4,681 5,203 3,600 48.27%
  QoQ % -7.03% 99.00% -24.34% -0.75% -10.03% 44.53% -
  Horiz. % 180.64% 194.31% 97.64% 129.06% 130.03% 144.53% 100.00%
Tax Rate 35.72 % 29.77 % 40.75 % 33.12 % 3.44 % 39.61 % 37.66 % -3.46%
  QoQ % 19.99% -26.94% 23.04% 862.79% -91.32% 5.18% -
  Horiz. % 94.85% 79.05% 108.20% 87.94% 9.13% 105.18% 100.00%
Total Cost 84,631 85,754 71,078 72,653 68,282 79,307 73,038 10.31%
  QoQ % -1.31% 20.65% -2.17% 6.40% -13.90% 8.58% -
  Horiz. % 115.87% 117.41% 97.32% 99.47% 93.49% 108.58% 100.00%
Net Worth 251,685 242,192 236,373 231,827 232,201 227,788 223,476 8.24%
  QoQ % 3.92% 2.46% 1.96% -0.16% 1.94% 1.93% -
  Horiz. % 112.62% 108.37% 105.77% 103.74% 103.90% 101.93% 100.00%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 5,517 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 84.85 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 251,685 242,192 236,373 231,827 232,201 227,788 223,476 8.24%
  QoQ % 3.92% 2.46% 1.96% -0.16% 1.94% 1.93% -
  Horiz. % 112.62% 108.37% 105.77% 103.74% 103.90% 101.93% 100.00%
NOSH 394,121 392,977 394,943 393,728 393,361 394,166 395,604 -0.25%
  QoQ % 0.29% -0.50% 0.31% 0.09% -0.20% -0.36% -
  Horiz. % 99.63% 99.34% 99.83% 99.53% 99.43% 99.64% 100.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 7.14 % 7.54 % 4.71 % 6.01 % 6.42 % 6.16 % 4.70 % 32.12%
  QoQ % -5.31% 60.08% -21.63% -6.39% 4.22% 31.06% -
  Horiz. % 151.91% 160.43% 100.21% 127.87% 136.60% 131.06% 100.00%
ROE 2.58 % 2.89 % 1.49 % 2.00 % 2.02 % 2.28 % 1.61 % 36.90%
  QoQ % -10.73% 93.96% -25.50% -0.99% -11.40% 41.61% -
  Horiz. % 160.25% 179.50% 92.55% 124.22% 125.47% 141.61% 100.00%
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 23.12 23.60 18.89 19.63 18.55 21.44 19.37 12.51%
  QoQ % -2.03% 24.93% -3.77% 5.82% -13.48% 10.69% -
  Horiz. % 119.36% 121.84% 97.52% 101.34% 95.77% 110.69% 100.00%
EPS 1.65 1.78 0.89 1.18 1.19 1.32 0.91 48.64%
  QoQ % -7.30% 100.00% -24.58% -0.84% -9.85% 45.05% -
  Horiz. % 181.32% 195.60% 97.80% 129.67% 130.77% 145.05% 100.00%
DPS 1.40 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. % 100.00% - - - - - -
NAPS 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 8.51%
  QoQ % 3.62% 2.97% 1.65% -0.25% 2.15% 2.30% -
  Horiz. % 113.05% 109.10% 105.95% 104.23% 104.50% 102.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 18.52 18.85 15.16 15.71 14.83 17.18 15.58 12.20%
  QoQ % -1.75% 24.34% -3.50% 5.93% -13.68% 10.27% -
  Horiz. % 118.87% 120.99% 97.30% 100.83% 95.19% 110.27% 100.00%
EPS 1.32 1.42 0.71 0.94 0.95 1.06 0.73 48.37%
  QoQ % -7.04% 100.00% -24.47% -1.05% -10.38% 45.21% -
  Horiz. % 180.82% 194.52% 97.26% 128.77% 130.14% 145.21% 100.00%
DPS 1.12 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. % 100.00% - - - - - -
NAPS 0.5116 0.4923 0.4804 0.4712 0.4720 0.4630 0.4542 8.25%
  QoQ % 3.92% 2.48% 1.95% -0.17% 1.94% 1.94% -
  Horiz. % 112.64% 108.39% 105.77% 103.74% 103.92% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 -
P/RPS 4.11 4.62 4.77 4.46 5.15 4.13 4.59 -7.09%
  QoQ % -11.04% -3.14% 6.95% -13.40% 24.70% -10.02% -
  Horiz. % 89.54% 100.65% 103.92% 97.17% 112.20% 89.98% 100.00%
P/EPS 57.58 61.24 101.12 74.15 80.25 67.05 97.80 -29.73%
  QoQ % -5.98% -39.44% 36.37% -7.60% 19.69% -31.44% -
  Horiz. % 58.88% 62.62% 103.39% 75.82% 82.06% 68.56% 100.00%
EY 1.74 1.63 0.99 1.35 1.25 1.49 1.02 42.72%
  QoQ % 6.75% 64.65% -26.67% 8.00% -16.11% 46.08% -
  Horiz. % 170.59% 159.80% 97.06% 132.35% 122.55% 146.08% 100.00%
DY 1.47 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. % 100.00% - - - - - -
P/NAPS 1.49 1.77 1.50 1.49 1.62 1.53 1.58 -3.83%
  QoQ % -15.82% 18.00% 0.67% -8.02% 5.88% -3.16% -
  Horiz. % 94.30% 112.03% 94.94% 94.30% 102.53% 96.84% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 -
Price 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 -
P/RPS 4.58 4.17 5.11 5.09 4.96 4.57 4.72 -1.99%
  QoQ % 9.83% -18.40% 0.39% 2.62% 8.53% -3.18% -
  Horiz. % 97.03% 88.35% 108.26% 107.84% 105.08% 96.82% 100.00%
P/EPS 64.24 55.34 108.43 84.75 77.31 74.24 100.55 -25.80%
  QoQ % 16.08% -48.96% 27.94% 9.62% 4.14% -26.17% -
  Horiz. % 63.89% 55.04% 107.84% 84.29% 76.89% 73.83% 100.00%
EY 1.56 1.81 0.92 1.18 1.29 1.35 0.99 35.38%
  QoQ % -13.81% 96.74% -22.03% -8.53% -4.44% 36.36% -
  Horiz. % 157.58% 182.83% 92.93% 119.19% 130.30% 136.36% 100.00%
DY 1.32 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. % 100.00% - - - - - -
P/NAPS 1.66 1.60 1.61 1.70 1.56 1.70 1.62 1.64%
  QoQ % 3.75% -0.62% -5.29% 8.97% -8.24% 4.94% -
  Horiz. % 102.47% 98.77% 99.38% 104.94% 96.30% 104.94% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers