Highlights

[3A] QoQ Quarter Result on 2016-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     27.77%    YoY -     321.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 96,542 102,338 103,182 95,037 88,226 96,887 107,568 -6.95%
  QoQ % -5.66% -0.82% 8.57% 7.72% -8.94% -9.93% -
  Horiz. % 89.75% 95.14% 95.92% 88.35% 82.02% 90.07% 100.00%
PBT 10,773 11,002 14,460 17,378 13,842 12,944 9,284 10.42%
  QoQ % -2.08% -23.91% -16.79% 25.55% 6.94% 39.42% -
  Horiz. % 116.04% 118.50% 155.75% 187.18% 149.10% 139.42% 100.00%
Tax -2,648 -1,828 -4,137 -4,425 -3,704 -3,806 -2,592 1.43%
  QoQ % -44.86% 55.81% 6.51% -19.47% 2.68% -46.84% -
  Horiz. % 102.16% 70.52% 159.61% 170.72% 142.90% 146.84% 100.00%
NP 8,125 9,174 10,323 12,953 10,138 9,138 6,692 13.80%
  QoQ % -11.43% -11.13% -20.30% 27.77% 10.94% 36.55% -
  Horiz. % 121.41% 137.09% 154.26% 193.56% 151.49% 136.55% 100.00%
NP to SH 8,125 9,174 10,323 12,953 10,138 9,138 6,692 13.80%
  QoQ % -11.43% -11.13% -20.30% 27.77% 10.94% 36.55% -
  Horiz. % 121.41% 137.09% 154.26% 193.56% 151.49% 136.55% 100.00%
Tax Rate 24.58 % 16.62 % 28.61 % 25.46 % 26.76 % 29.40 % 27.92 % -8.14%
  QoQ % 47.89% -41.91% 12.37% -4.86% -8.98% 5.30% -
  Horiz. % 88.04% 59.53% 102.47% 91.19% 95.85% 105.30% 100.00%
Total Cost 88,417 93,164 92,859 82,084 78,088 87,749 100,876 -8.41%
  QoQ % -5.10% 0.33% 13.13% 5.12% -11.01% -13.01% -
  Horiz. % 87.65% 92.35% 92.05% 81.37% 77.41% 86.99% 100.00%
Net Worth 307,057 340,218 289,728 27,949,345 272,782 263,072 253,744 13.54%
  QoQ % -9.75% 17.43% -98.96% 10,146.00% 3.69% 3.68% -
  Horiz. % 121.01% 134.08% 114.18% 11,014.74% 107.50% 103.68% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 8,855 - - - 7,073 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.21% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 109.00 % - % - % - % 69.77 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 156.23% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 307,057 340,218 289,728 27,949,345 272,782 263,072 253,744 13.54%
  QoQ % -9.75% 17.43% -98.96% 10,146.00% 3.69% 3.68% -
  Horiz. % 121.01% 134.08% 114.18% 11,014.74% 107.50% 103.68% 100.00%
NOSH 492,000 492,000 393,600 393,708 392,945 393,879 393,647 16.01%
  QoQ % 0.00% 25.00% -0.03% 0.19% -0.24% 0.06% -
  Horiz. % 124.99% 124.99% 99.99% 100.02% 99.82% 100.06% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.42 % 8.96 % 10.00 % 13.63 % 11.49 % 9.43 % 6.22 % 22.35%
  QoQ % -6.03% -10.40% -26.63% 18.62% 21.85% 51.61% -
  Horiz. % 135.37% 144.05% 160.77% 219.13% 184.73% 151.61% 100.00%
ROE 2.65 % 2.70 % 3.56 % 0.05 % 3.72 % 3.47 % 2.64 % 0.25%
  QoQ % -1.85% -24.16% 7,020.00% -98.66% 7.20% 31.44% -
  Horiz. % 100.38% 102.27% 134.85% 1.89% 140.91% 131.44% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.62 20.80 26.21 24.14 22.45 24.60 27.33 -19.81%
  QoQ % -5.67% -20.64% 8.57% 7.53% -8.74% -9.99% -
  Horiz. % 71.79% 76.11% 95.90% 88.33% 82.14% 90.01% 100.00%
EPS 1.65 2.12 2.62 3.29 2.58 2.32 1.70 -1.97%
  QoQ % -22.17% -19.08% -20.36% 27.52% 11.21% 36.47% -
  Horiz. % 97.06% 124.71% 154.12% 193.53% 151.76% 136.47% 100.00%
DPS 1.80 0.00 0.00 0.00 1.80 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6241 0.6915 0.7361 70.9900 0.6942 0.6679 0.6446 -2.13%
  QoQ % -9.75% -6.06% -98.96% 10,126.16% 3.94% 3.61% -
  Horiz. % 96.82% 107.28% 114.19% 11,013.03% 107.69% 103.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.62 20.80 20.97 19.32 17.93 19.69 21.86 -6.95%
  QoQ % -5.67% -0.81% 8.54% 7.75% -8.94% -9.93% -
  Horiz. % 89.75% 95.15% 95.93% 88.38% 82.02% 90.07% 100.00%
EPS 1.65 2.12 2.10 2.63 2.06 1.86 1.36 13.74%
  QoQ % -22.17% 0.95% -20.15% 27.67% 10.75% 36.76% -
  Horiz. % 121.32% 155.88% 154.41% 193.38% 151.47% 136.76% 100.00%
DPS 1.80 0.00 0.00 0.00 1.44 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6241 0.6915 0.5889 56.8076 0.5544 0.5347 0.5157 13.55%
  QoQ % -9.75% 17.42% -98.96% 10,146.68% 3.68% 3.68% -
  Horiz. % 121.02% 134.09% 114.19% 11,015.63% 107.50% 103.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.1400 1.3100 1.4800 1.3100 1.3200 1.3400 1.0300 -
P/RPS 5.81 6.30 5.65 5.43 5.88 5.45 3.77 33.39%
  QoQ % -7.78% 11.50% 4.05% -7.65% 7.89% 44.56% -
  Horiz. % 154.11% 167.11% 149.87% 144.03% 155.97% 144.56% 100.00%
P/EPS 69.03 70.26 56.43 39.82 51.16 57.76 60.59 9.07%
  QoQ % -1.75% 24.51% 41.71% -22.17% -11.43% -4.67% -
  Horiz. % 113.93% 115.96% 93.13% 65.72% 84.44% 95.33% 100.00%
EY 1.45 1.42 1.77 2.51 1.95 1.73 1.65 -8.25%
  QoQ % 2.11% -19.77% -29.48% 28.72% 12.72% 4.85% -
  Horiz. % 87.88% 86.06% 107.27% 152.12% 118.18% 104.85% 100.00%
DY 1.58 0.00 0.00 0.00 1.36 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.18% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.83 1.89 2.01 0.02 1.90 2.01 1.60 9.36%
  QoQ % -3.17% -5.97% 9,950.00% -98.95% -5.47% 25.62% -
  Horiz. % 114.37% 118.12% 125.62% 1.25% 118.75% 125.62% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 19/08/16 05/05/16 -
Price 1.1600 1.3400 1.7100 1.3700 1.2400 1.3800 1.0600 -
P/RPS 5.91 6.44 6.52 5.68 5.52 5.61 3.88 32.35%
  QoQ % -8.23% -1.23% 14.79% 2.90% -1.60% 44.59% -
  Horiz. % 152.32% 165.98% 168.04% 146.39% 142.27% 144.59% 100.00%
P/EPS 70.24 71.86 65.20 41.64 48.06 59.48 62.35 8.26%
  QoQ % -2.25% 10.21% 56.58% -13.36% -19.20% -4.60% -
  Horiz. % 112.65% 115.25% 104.57% 66.78% 77.08% 95.40% 100.00%
EY 1.42 1.39 1.53 2.40 2.08 1.68 1.60 -7.64%
  QoQ % 2.16% -9.15% -36.25% 15.38% 23.81% 5.00% -
  Horiz. % 88.75% 86.88% 95.62% 150.00% 130.00% 105.00% 100.00%
DY 1.55 0.00 0.00 0.00 1.45 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.90% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.86 1.94 2.32 0.02 1.79 2.07 1.64 8.75%
  QoQ % -4.12% -16.38% 11,500.00% -98.88% -13.53% 26.22% -
  Horiz. % 113.41% 118.29% 141.46% 1.22% 109.15% 126.22% 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