Highlights

[3A] QoQ Quarter Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     7.11%    YoY -     31.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 77,299 72,963 84,510 76,638 77,807 74,769 76,507 0.69%
  QoQ % 5.94% -13.66% 10.27% -1.50% 4.06% -2.27% -
  Horiz. % 101.04% 95.37% 110.46% 100.17% 101.70% 97.73% 100.00%
PBT 6,947 4,848 8,616 5,775 4,741 2,672 4,339 36.74%
  QoQ % 43.30% -43.73% 49.19% 21.81% 77.43% -38.42% -
  Horiz. % 160.11% 111.73% 198.57% 133.10% 109.26% 61.58% 100.00%
Tax -2,301 -167 -3,413 -2,175 -1,380 -895 -1,892 13.90%
  QoQ % -1,277.84% 95.11% -56.92% -57.61% -54.19% 52.70% -
  Horiz. % 121.62% 8.83% 180.39% 114.96% 72.94% 47.30% 100.00%
NP 4,646 4,681 5,203 3,600 3,361 1,777 2,447 53.15%
  QoQ % -0.75% -10.03% 44.53% 7.11% 89.14% -27.38% -
  Horiz. % 189.87% 191.30% 212.63% 147.12% 137.35% 72.62% 100.00%
NP to SH 4,646 4,681 5,203 3,600 3,361 1,777 2,447 53.15%
  QoQ % -0.75% -10.03% 44.53% 7.11% 89.14% -27.38% -
  Horiz. % 189.87% 191.30% 212.63% 147.12% 137.35% 72.62% 100.00%
Tax Rate 33.12 % 3.44 % 39.61 % 37.66 % 29.11 % 33.50 % 43.60 % -16.70%
  QoQ % 862.79% -91.32% 5.18% 29.37% -13.10% -23.17% -
  Horiz. % 75.96% 7.89% 90.85% 86.38% 66.77% 76.83% 100.00%
Total Cost 72,653 68,282 79,307 73,038 74,446 72,992 74,060 -1.27%
  QoQ % 6.40% -13.90% 8.58% -1.89% 1.99% -1.44% -
  Horiz. % 98.10% 92.20% 107.08% 98.62% 100.52% 98.56% 100.00%
Net Worth 231,827 232,201 227,788 223,476 219,003 220,940 220,151 3.50%
  QoQ % -0.16% 1.94% 1.93% 2.04% -0.88% 0.36% -
  Horiz. % 105.30% 105.47% 103.47% 101.51% 99.48% 100.36% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 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
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 231,827 232,201 227,788 223,476 219,003 220,940 220,151 3.50%
  QoQ % -0.16% 1.94% 1.93% 2.04% -0.88% 0.36% -
  Horiz. % 105.30% 105.47% 103.47% 101.51% 99.48% 100.36% 100.00%
NOSH 393,728 393,361 394,166 395,604 393,536 394,888 394,677 -0.16%
  QoQ % 0.09% -0.20% -0.36% 0.53% -0.34% 0.05% -
  Horiz. % 99.76% 99.67% 99.87% 100.23% 99.71% 100.05% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 6.01 % 6.42 % 6.16 % 4.70 % 4.32 % 2.38 % 3.20 % 52.05%
  QoQ % -6.39% 4.22% 31.06% 8.80% 81.51% -25.62% -
  Horiz. % 187.81% 200.62% 192.50% 146.87% 135.00% 74.38% 100.00%
ROE 2.00 % 2.02 % 2.28 % 1.61 % 1.53 % 0.80 % 1.11 % 47.91%
  QoQ % -0.99% -11.40% 41.61% 5.23% 91.25% -27.93% -
  Horiz. % 180.18% 181.98% 205.41% 145.05% 137.84% 72.07% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 19.63 18.55 21.44 19.37 19.77 18.93 19.38 0.86%
  QoQ % 5.82% -13.48% 10.69% -2.02% 4.44% -2.32% -
  Horiz. % 101.29% 95.72% 110.63% 99.95% 102.01% 97.68% 100.00%
EPS 1.18 1.19 1.32 0.91 0.85 0.45 0.62 53.40%
  QoQ % -0.84% -9.85% 45.05% 7.06% 88.89% -27.42% -
  Horiz. % 190.32% 191.94% 212.90% 146.77% 137.10% 72.58% 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 0.5888 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 3.66%
  QoQ % -0.25% 2.15% 2.30% 1.51% -0.54% 0.30% -
  Horiz. % 105.56% 105.83% 103.60% 101.27% 99.77% 100.30% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.71 14.83 17.18 15.58 15.81 15.20 15.55 0.68%
  QoQ % 5.93% -13.68% 10.27% -1.45% 4.01% -2.25% -
  Horiz. % 101.03% 95.37% 110.48% 100.19% 101.67% 97.75% 100.00%
EPS 0.94 0.95 1.06 0.73 0.68 0.36 0.50 52.15%
  QoQ % -1.05% -10.38% 45.21% 7.35% 88.89% -28.00% -
  Horiz. % 188.00% 190.00% 212.00% 146.00% 136.00% 72.00% 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 0.4712 0.4720 0.4630 0.4542 0.4451 0.4491 0.4475 3.49%
  QoQ % -0.17% 1.94% 1.94% 2.04% -0.89% 0.36% -
  Horiz. % 105.30% 105.47% 103.46% 101.50% 99.46% 100.36% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.8750 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 -
P/RPS 4.46 5.15 4.13 4.59 4.25 5.23 5.42 -12.16%
  QoQ % -13.40% 24.70% -10.02% 8.00% -18.74% -3.51% -
  Horiz. % 82.29% 95.02% 76.20% 84.69% 78.41% 96.49% 100.00%
P/EPS 74.15 80.25 67.05 97.80 98.35 220.00 169.35 -42.25%
  QoQ % -7.60% 19.69% -31.44% -0.56% -55.30% 29.91% -
  Horiz. % 43.79% 47.39% 39.59% 57.75% 58.07% 129.91% 100.00%
EY 1.35 1.25 1.49 1.02 1.02 0.45 0.59 73.38%
  QoQ % 8.00% -16.11% 46.08% 0.00% 126.67% -23.73% -
  Horiz. % 228.81% 211.86% 252.54% 172.88% 172.88% 76.27% 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 1.49 1.62 1.53 1.58 1.51 1.77 1.88 -14.32%
  QoQ % -8.02% 5.88% -3.16% 4.64% -14.69% -5.85% -
  Horiz. % 79.26% 86.17% 81.38% 84.04% 80.32% 94.15% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 -
Price 1.0000 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 -
P/RPS 5.09 4.96 4.57 4.72 4.73 4.91 5.31 -2.77%
  QoQ % 2.62% 8.53% -3.18% -0.21% -3.67% -7.53% -
  Horiz. % 95.86% 93.41% 86.06% 88.89% 89.08% 92.47% 100.00%
P/EPS 84.75 77.31 74.24 100.55 109.48 206.67 166.13 -36.08%
  QoQ % 9.62% 4.14% -26.17% -8.16% -47.03% 24.40% -
  Horiz. % 51.01% 46.54% 44.69% 60.52% 65.90% 124.40% 100.00%
EY 1.18 1.29 1.35 0.99 0.91 0.48 0.60 56.78%
  QoQ % -8.53% -4.44% 36.36% 8.79% 89.58% -20.00% -
  Horiz. % 196.67% 215.00% 225.00% 165.00% 151.67% 80.00% 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 1.70 1.56 1.70 1.62 1.68 1.66 1.85 -5.47%
  QoQ % 8.97% -8.24% 4.94% -3.57% 1.20% -10.27% -
  Horiz. % 91.89% 84.32% 91.89% 87.57% 90.81% 89.73% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS