Highlights

[3A] QoQ Quarter Result on 2017-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     72.63%    YoY -     8.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 113,784 101,361 102,478 109,423 96,542 102,338 103,182 6.73%
  QoQ % 12.26% -1.09% -6.35% 13.34% -5.66% -0.82% -
  Horiz. % 110.28% 98.24% 99.32% 106.05% 93.56% 99.18% 100.00%
PBT 10,410 6,928 6,955 19,556 10,773 11,002 14,460 -19.66%
  QoQ % 50.26% -0.39% -64.44% 81.53% -2.08% -23.91% -
  Horiz. % 71.99% 47.91% 48.10% 135.24% 74.50% 76.09% 100.00%
Tax -2,012 -1,643 -717 -5,530 -2,648 -1,828 -4,137 -38.13%
  QoQ % -22.46% -129.15% 87.03% -108.84% -44.86% 55.81% -
  Horiz. % 48.63% 39.71% 17.33% 133.67% 64.01% 44.19% 100.00%
NP 8,398 5,285 6,238 14,026 8,125 9,174 10,323 -12.84%
  QoQ % 58.90% -15.28% -55.53% 72.63% -11.43% -11.13% -
  Horiz. % 81.35% 51.20% 60.43% 135.87% 78.71% 88.87% 100.00%
NP to SH 8,398 5,285 6,238 14,026 8,125 9,174 10,323 -12.84%
  QoQ % 58.90% -15.28% -55.53% 72.63% -11.43% -11.13% -
  Horiz. % 81.35% 51.20% 60.43% 135.87% 78.71% 88.87% 100.00%
Tax Rate 19.33 % 23.72 % 10.31 % 28.28 % 24.58 % 16.62 % 28.61 % -22.98%
  QoQ % -18.51% 130.07% -63.54% 15.05% 47.89% -41.91% -
  Horiz. % 67.56% 82.91% 36.04% 98.85% 85.91% 58.09% 100.00%
Total Cost 105,386 96,076 96,240 95,397 88,417 93,164 92,859 8.79%
  QoQ % 9.69% -0.17% 0.88% 7.89% -5.10% 0.33% -
  Horiz. % 113.49% 103.46% 103.64% 102.73% 95.22% 100.33% 100.00%
Net Worth 329,246 320,833 315,568 309,320 307,057 340,218 289,728 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.43% -
  Horiz. % 113.64% 110.74% 108.92% 106.76% 105.98% 117.43% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 9,840 - - - 8,855 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 117.17 % - % - % - % 109.00 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.50% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 329,246 320,833 315,568 309,320 307,057 340,218 289,728 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.43% -
  Horiz. % 113.64% 110.74% 108.92% 106.76% 105.98% 117.43% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,600 16.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.38 % 5.21 % 6.09 % 12.82 % 8.42 % 8.96 % 10.00 % -18.32%
  QoQ % 41.65% -14.45% -52.50% 52.26% -6.03% -10.40% -
  Horiz. % 73.80% 52.10% 60.90% 128.20% 84.20% 89.60% 100.00%
ROE 2.55 % 1.65 % 1.98 % 4.53 % 2.65 % 2.70 % 3.56 % -19.93%
  QoQ % 54.55% -16.67% -56.29% 70.94% -1.85% -24.16% -
  Horiz. % 71.63% 46.35% 55.62% 127.25% 74.44% 75.84% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.13 20.60 20.83 22.24 19.62 20.80 26.21 -7.99%
  QoQ % 12.28% -1.10% -6.34% 13.35% -5.67% -20.64% -
  Horiz. % 88.25% 78.60% 79.47% 84.85% 74.86% 79.36% 100.00%
EPS 1.71 1.07 1.27 2.85 1.65 2.12 2.62 -24.74%
  QoQ % 59.81% -15.75% -55.44% 72.73% -22.17% -19.08% -
  Horiz. % 65.27% 40.84% 48.47% 108.78% 62.98% 80.92% 100.00%
DPS 2.00 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. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 0.7361 -6.15%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% -6.06% -
  Horiz. % 90.91% 88.59% 87.13% 85.41% 84.78% 93.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.13 20.60 20.83 22.24 19.62 20.80 20.97 6.75%
  QoQ % 12.28% -1.10% -6.34% 13.35% -5.67% -0.81% -
  Horiz. % 110.30% 98.24% 99.33% 106.06% 93.56% 99.19% 100.00%
EPS 1.71 1.07 1.27 2.85 1.65 2.12 2.10 -12.79%
  QoQ % 59.81% -15.75% -55.44% 72.73% -22.17% 0.95% -
  Horiz. % 81.43% 50.95% 60.48% 135.71% 78.57% 100.95% 100.00%
DPS 2.00 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. % 111.11% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 0.5889 8.89%
  QoQ % 2.62% 1.67% 2.02% 0.74% -9.75% 17.42% -
  Horiz. % 113.64% 110.73% 108.91% 106.76% 105.98% 117.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.8250 0.9400 1.0600 1.0000 1.1400 1.3100 1.4800 -
P/RPS 3.57 4.56 5.09 4.50 5.81 6.30 5.65 -26.35%
  QoQ % -21.71% -10.41% 13.11% -22.55% -7.78% 11.50% -
  Horiz. % 63.19% 80.71% 90.09% 79.65% 102.83% 111.50% 100.00%
P/EPS 48.33 87.51 83.60 35.08 69.03 70.26 56.43 -9.81%
  QoQ % -44.77% 4.68% 138.31% -49.18% -1.75% 24.51% -
  Horiz. % 85.65% 155.08% 148.15% 62.17% 122.33% 124.51% 100.00%
EY 2.07 1.14 1.20 2.85 1.45 1.42 1.77 10.99%
  QoQ % 81.58% -5.00% -57.89% 96.55% 2.11% -19.77% -
  Horiz. % 116.95% 64.41% 67.80% 161.02% 81.92% 80.23% 100.00%
DY 2.42 0.00 0.00 0.00 1.58 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 153.16% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.23 1.44 1.65 1.59 1.83 1.89 2.01 -27.90%
  QoQ % -14.58% -12.73% 3.77% -13.11% -3.17% -5.97% -
  Horiz. % 61.19% 71.64% 82.09% 79.10% 91.04% 94.03% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 17/08/17 11/05/17 -
Price 0.7600 0.9500 1.0500 0.9800 1.1600 1.3400 1.7100 -
P/RPS 3.29 4.61 5.04 4.41 5.91 6.44 6.52 -36.59%
  QoQ % -28.63% -8.53% 14.29% -25.38% -8.23% -1.23% -
  Horiz. % 50.46% 70.71% 77.30% 67.64% 90.64% 98.77% 100.00%
P/EPS 44.52 88.44 82.82 34.38 70.24 71.86 65.20 -22.44%
  QoQ % -49.66% 6.79% 140.90% -51.05% -2.25% 10.21% -
  Horiz. % 68.28% 135.64% 127.02% 52.73% 107.73% 110.21% 100.00%
EY 2.25 1.13 1.21 2.91 1.42 1.39 1.53 29.29%
  QoQ % 99.12% -6.61% -58.42% 104.93% 2.16% -9.15% -
  Horiz. % 147.06% 73.86% 79.08% 190.20% 92.81% 90.85% 100.00%
DY 2.63 0.00 0.00 0.00 1.55 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 169.68% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.14 1.46 1.64 1.56 1.86 1.94 2.32 -37.70%
  QoQ % -21.92% -10.98% 5.13% -16.13% -4.12% -16.38% -
  Horiz. % 49.14% 62.93% 70.69% 67.24% 80.17% 83.62% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers