Highlights

[3A] QoQ Quarter Result on 2013-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -39.32%    YoY -     -25.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 77,807 74,769 76,507 73,827 82,886 80,217 71,887 5.40%
  QoQ % 4.06% -2.27% 3.63% -10.93% 3.33% 11.59% -
  Horiz. % 108.24% 104.01% 106.43% 102.70% 115.30% 111.59% 100.00%
PBT 4,741 2,672 4,339 4,368 6,435 5,470 5,157 -5.44%
  QoQ % 77.43% -38.42% -0.66% -32.12% 17.64% 6.07% -
  Horiz. % 91.93% 51.81% 84.14% 84.70% 124.78% 106.07% 100.00%
Tax -1,380 -895 -1,892 -1,637 -1,934 -994 -1,578 -8.53%
  QoQ % -54.19% 52.70% -15.58% 15.36% -94.57% 37.01% -
  Horiz. % 87.45% 56.72% 119.90% 103.74% 122.56% 62.99% 100.00%
NP 3,361 1,777 2,447 2,731 4,501 4,476 3,579 -4.09%
  QoQ % 89.14% -27.38% -10.40% -39.32% 0.56% 25.06% -
  Horiz. % 93.91% 49.65% 68.37% 76.31% 125.76% 125.06% 100.00%
NP to SH 3,361 1,777 2,447 2,731 4,501 4,476 3,579 -4.09%
  QoQ % 89.14% -27.38% -10.40% -39.32% 0.56% 25.06% -
  Horiz. % 93.91% 49.65% 68.37% 76.31% 125.76% 125.06% 100.00%
Tax Rate 29.11 % 33.50 % 43.60 % 37.48 % 30.05 % 18.17 % 30.60 % -3.26%
  QoQ % -13.10% -23.17% 16.33% 24.73% 65.38% -40.62% -
  Horiz. % 95.13% 109.48% 142.48% 122.48% 98.20% 59.38% 100.00%
Total Cost 74,446 72,992 74,060 71,096 78,385 75,741 68,308 5.89%
  QoQ % 1.99% -1.44% 4.17% -9.30% 3.49% 10.88% -
  Horiz. % 108.99% 106.86% 108.42% 104.08% 114.75% 110.88% 100.00%
Net Worth 219,003 220,940 220,151 217,846 212,122 0 0 -
  QoQ % -0.88% 0.36% 1.06% 2.70% 0.00% 0.00% -
  Horiz. % 103.24% 104.16% 103.79% 102.70% 100.00% - -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 219,003 220,940 220,151 217,846 212,122 0 0 -
  QoQ % -0.88% 0.36% 1.06% 2.70% 0.00% 0.00% -
  Horiz. % 103.24% 104.16% 103.79% 102.70% 100.00% - -
NOSH 393,536 394,888 394,677 395,797 393,255 392,640 394,693 -0.20%
  QoQ % -0.34% 0.05% -0.28% 0.65% 0.16% -0.52% -
  Horiz. % 99.71% 100.05% 100.00% 100.28% 99.64% 99.48% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.32 % 2.38 % 3.20 % 3.70 % 5.43 % 5.58 % 4.98 % -9.02%
  QoQ % 81.51% -25.62% -13.51% -31.86% -2.69% 12.05% -
  Horiz. % 86.75% 47.79% 64.26% 74.30% 109.04% 112.05% 100.00%
ROE 1.53 % 0.80 % 1.11 % 1.25 % 2.12 % - % - % -
  QoQ % 91.25% -27.93% -11.20% -41.04% 0.00% 0.00% -
  Horiz. % 72.17% 37.74% 52.36% 58.96% 100.00% - -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 19.77 18.93 19.38 18.65 21.08 20.43 18.21 5.62%
  QoQ % 4.44% -2.32% 3.91% -11.53% 3.18% 12.19% -
  Horiz. % 108.57% 103.95% 106.43% 102.42% 115.76% 112.19% 100.00%
EPS 0.85 0.45 0.62 0.69 1.14 1.14 0.91 -4.43%
  QoQ % 88.89% -27.42% -10.14% -39.47% 0.00% 25.27% -
  Horiz. % 93.41% 49.45% 68.13% 75.82% 125.27% 125.27% 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 0.5565 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 -
  QoQ % -0.54% 0.30% 1.34% 2.04% 0.00% 0.00% -
  Horiz. % 103.17% 103.73% 103.41% 102.04% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.81 15.20 15.55 15.01 16.85 16.30 14.61 5.39%
  QoQ % 4.01% -2.25% 3.60% -10.92% 3.37% 11.57% -
  Horiz. % 108.21% 104.04% 106.43% 102.74% 115.33% 111.57% 100.00%
EPS 0.68 0.36 0.50 0.56 0.91 0.91 0.73 -4.61%
  QoQ % 88.89% -28.00% -10.71% -38.46% 0.00% 24.66% -
  Horiz. % 93.15% 49.32% 68.49% 76.71% 124.66% 124.66% 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 0.4451 0.4491 0.4475 0.4428 0.4311 0.0000 0.0000 -
  QoQ % -0.89% 0.36% 1.06% 2.71% 0.00% 0.00% -
  Horiz. % 103.25% 104.18% 103.80% 102.71% 100.00% - -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.8400 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 -
P/RPS 4.25 5.23 5.42 5.63 5.17 4.89 6.26 -22.70%
  QoQ % -18.74% -3.51% -3.73% 8.90% 5.73% -21.88% -
  Horiz. % 67.89% 83.55% 86.58% 89.94% 82.59% 78.12% 100.00%
P/EPS 98.35 220.00 169.35 152.17 95.23 87.72 125.72 -15.06%
  QoQ % -55.30% 29.91% 11.29% 59.79% 8.56% -30.23% -
  Horiz. % 78.23% 174.99% 134.70% 121.04% 75.75% 69.77% 100.00%
EY 1.02 0.45 0.59 0.66 1.05 1.14 0.80 17.53%
  QoQ % 126.67% -23.73% -10.61% -37.14% -7.89% 42.50% -
  Horiz. % 127.50% 56.25% 73.75% 82.50% 131.25% 142.50% 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 1.51 1.77 1.88 1.91 2.02 0.00 0.00 -
  QoQ % -14.69% -5.85% -1.57% -5.45% 0.00% 0.00% -
  Horiz. % 74.75% 87.62% 93.07% 94.55% 100.00% - -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 19/02/14 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 -
Price 0.9350 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 -
P/RPS 4.73 4.91 5.31 5.47 4.74 5.38 6.37 -17.96%
  QoQ % -3.67% -7.53% -2.93% 15.40% -11.90% -15.54% -
  Horiz. % 74.25% 77.08% 83.36% 85.87% 74.41% 84.46% 100.00%
P/EPS 109.48 206.67 166.13 147.83 87.37 96.49 127.93 -9.84%
  QoQ % -47.03% 24.40% 12.38% 69.20% -9.45% -24.58% -
  Horiz. % 85.58% 161.55% 129.86% 115.56% 68.30% 75.42% 100.00%
EY 0.91 0.48 0.60 0.68 1.14 1.04 0.78 10.79%
  QoQ % 89.58% -20.00% -11.76% -40.35% 9.62% 33.33% -
  Horiz. % 116.67% 61.54% 76.92% 87.18% 146.15% 133.33% 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 1.68 1.66 1.85 1.85 1.85 0.00 0.00 -
  QoQ % 1.20% -10.27% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.81% 89.73% 100.00% 100.00% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers