Highlights

[3A] QoQ Quarter Result on 2015-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 24-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -52.78%    YoY -     -33.90%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 88,226 96,887 107,568 93,924 91,134 92,749 74,593 11.81%
  QoQ % -8.94% -9.93% 14.53% 3.06% -1.74% 24.34% -
  Horiz. % 118.28% 129.89% 144.21% 125.92% 122.18% 124.34% 100.00%
PBT 13,842 12,944 9,284 4,341 10,117 9,960 5,932 75.66%
  QoQ % 6.94% 39.42% 113.87% -57.09% 1.58% 67.90% -
  Horiz. % 233.34% 218.21% 156.51% 73.18% 170.55% 167.90% 100.00%
Tax -3,704 -3,806 -2,592 -1,270 -3,614 -2,965 -2,417 32.82%
  QoQ % 2.68% -46.84% -104.09% 64.86% -21.89% -22.67% -
  Horiz. % 153.25% 157.47% 107.24% 52.54% 149.52% 122.67% 100.00%
NP 10,138 9,138 6,692 3,071 6,503 6,995 3,515 102.23%
  QoQ % 10.94% 36.55% 117.91% -52.78% -7.03% 99.00% -
  Horiz. % 288.42% 259.97% 190.38% 87.37% 185.01% 199.00% 100.00%
NP to SH 10,138 9,138 6,692 3,071 6,503 6,995 3,515 102.23%
  QoQ % 10.94% 36.55% 117.91% -52.78% -7.03% 99.00% -
  Horiz. % 288.42% 259.97% 190.38% 87.37% 185.01% 199.00% 100.00%
Tax Rate 26.76 % 29.40 % 27.92 % 29.26 % 35.72 % 29.77 % 40.75 % -24.39%
  QoQ % -8.98% 5.30% -4.58% -18.09% 19.99% -26.94% -
  Horiz. % 65.67% 72.15% 68.52% 71.80% 87.66% 73.06% 100.00%
Total Cost 78,088 87,749 100,876 90,853 84,631 85,754 71,078 6.45%
  QoQ % -11.01% -13.01% 11.03% 7.35% -1.31% 20.65% -
  Horiz. % 109.86% 123.45% 141.92% 127.82% 119.07% 120.65% 100.00%
Net Worth 272,782 263,072 253,744 248,239 251,685 242,192 236,373 9.99%
  QoQ % 3.69% 3.68% 2.22% -1.37% 3.92% 2.46% -
  Horiz. % 115.40% 111.29% 107.35% 105.02% 106.48% 102.46% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 7,073 - - - 5,517 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.19% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 69.77 % - % - % - % 84.85 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.23% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 272,782 263,072 253,744 248,239 251,685 242,192 236,373 9.99%
  QoQ % 3.69% 3.68% 2.22% -1.37% 3.92% 2.46% -
  Horiz. % 115.40% 111.29% 107.35% 105.02% 106.48% 102.46% 100.00%
NOSH 392,945 393,879 393,647 393,717 394,121 392,977 394,943 -0.34%
  QoQ % -0.24% 0.06% -0.02% -0.10% 0.29% -0.50% -
  Horiz. % 99.49% 99.73% 99.67% 99.69% 99.79% 99.50% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.49 % 9.43 % 6.22 % 3.27 % 7.14 % 7.54 % 4.71 % 80.92%
  QoQ % 21.85% 51.61% 90.21% -54.20% -5.31% 60.08% -
  Horiz. % 243.95% 200.21% 132.06% 69.43% 151.59% 160.08% 100.00%
ROE 3.72 % 3.47 % 2.64 % 1.24 % 2.58 % 2.89 % 1.49 % 83.73%
  QoQ % 7.20% 31.44% 112.90% -51.94% -10.73% 93.96% -
  Horiz. % 249.66% 232.89% 177.18% 83.22% 173.15% 193.96% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 22.45 24.60 27.33 23.86 23.12 23.60 18.89 12.16%
  QoQ % -8.74% -9.99% 14.54% 3.20% -2.03% 24.93% -
  Horiz. % 118.85% 130.23% 144.68% 126.31% 122.39% 124.93% 100.00%
EPS 2.58 2.32 1.70 0.78 1.65 1.78 0.89 102.91%
  QoQ % 11.21% 36.47% 117.95% -52.73% -7.30% 100.00% -
  Horiz. % 289.89% 260.67% 191.01% 87.64% 185.39% 200.00% 100.00%
DPS 1.80 0.00 0.00 0.00 1.40 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6942 0.6679 0.6446 0.6305 0.6386 0.6163 0.5985 10.36%
  QoQ % 3.94% 3.61% 2.24% -1.27% 3.62% 2.97% -
  Horiz. % 115.99% 111.60% 107.70% 105.35% 106.70% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 17.93 19.69 21.86 19.09 18.52 18.85 15.16 11.80%
  QoQ % -8.94% -9.93% 14.51% 3.08% -1.75% 24.34% -
  Horiz. % 118.27% 129.88% 144.20% 125.92% 122.16% 124.34% 100.00%
EPS 2.06 1.86 1.36 0.62 1.32 1.42 0.71 103.03%
  QoQ % 10.75% 36.76% 119.35% -53.03% -7.04% 100.00% -
  Horiz. % 290.14% 261.97% 191.55% 87.32% 185.92% 200.00% 100.00%
DPS 1.44 0.00 0.00 0.00 1.12 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5544 0.5347 0.5157 0.5046 0.5116 0.4923 0.4804 9.99%
  QoQ % 3.68% 3.68% 2.20% -1.37% 3.92% 2.48% -
  Horiz. % 115.40% 111.30% 107.35% 105.04% 106.49% 102.48% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.3200 1.3400 1.0300 1.0500 0.9500 1.0900 0.9000 -
P/RPS 5.88 5.45 3.77 4.40 4.11 4.62 4.77 14.92%
  QoQ % 7.89% 44.56% -14.32% 7.06% -11.04% -3.14% -
  Horiz. % 123.27% 114.26% 79.04% 92.24% 86.16% 96.86% 100.00%
P/EPS 51.16 57.76 60.59 134.62 57.58 61.24 101.12 -36.43%
  QoQ % -11.43% -4.67% -54.99% 133.80% -5.98% -39.44% -
  Horiz. % 50.59% 57.12% 59.92% 133.13% 56.94% 60.56% 100.00%
EY 1.95 1.73 1.65 0.74 1.74 1.63 0.99 56.94%
  QoQ % 12.72% 4.85% 122.97% -57.47% 6.75% 64.65% -
  Horiz. % 196.97% 174.75% 166.67% 74.75% 175.76% 164.65% 100.00%
DY 1.36 0.00 0.00 0.00 1.47 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.52% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.90 2.01 1.60 1.67 1.49 1.77 1.50 17.02%
  QoQ % -5.47% 25.62% -4.19% 12.08% -15.82% 18.00% -
  Horiz. % 126.67% 134.00% 106.67% 111.33% 99.33% 118.00% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 15/11/16 19/08/16 05/05/16 24/02/16 24/11/15 14/08/15 05/05/15 -
Price 1.2400 1.3800 1.0600 1.0900 1.0600 0.9850 0.9650 -
P/RPS 5.52 5.61 3.88 4.57 4.58 4.17 5.11 5.27%
  QoQ % -1.60% 44.59% -15.10% -0.22% 9.83% -18.40% -
  Horiz. % 108.02% 109.78% 75.93% 89.43% 89.63% 81.60% 100.00%
P/EPS 48.06 59.48 62.35 139.74 64.24 55.34 108.43 -41.78%
  QoQ % -19.20% -4.60% -55.38% 117.53% 16.08% -48.96% -
  Horiz. % 44.32% 54.86% 57.50% 128.88% 59.25% 51.04% 100.00%
EY 2.08 1.68 1.60 0.72 1.56 1.81 0.92 72.00%
  QoQ % 23.81% 5.00% 122.22% -53.85% -13.81% 96.74% -
  Horiz. % 226.09% 182.61% 173.91% 78.26% 169.57% 196.74% 100.00%
DY 1.45 0.00 0.00 0.00 1.32 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.85% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.79 2.07 1.64 1.73 1.66 1.60 1.61 7.30%
  QoQ % -13.53% 26.22% -5.20% 4.22% 3.75% -0.62% -
  Horiz. % 111.18% 128.57% 101.86% 107.45% 103.11% 99.38% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

312  448  606  1112 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.510.00 
 PA 0.55+0.04 
 DAYA 0.02+0.005 
 LIONIND 0.85-0.03 
 UCREST 0.26+0.005 
 FOCUS 0.47-0.03 
 DNEX 0.825+0.005 

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. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
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