Highlights

[3A] QoQ Quarter Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -24.34%    YoY -     -2.36%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 93,924 91,134 92,749 74,593 77,299 72,963 84,510 7.27%
  QoQ % 3.06% -1.74% 24.34% -3.50% 5.94% -13.66% -
  Horiz. % 111.14% 107.84% 109.75% 88.27% 91.47% 86.34% 100.00%
PBT 4,341 10,117 9,960 5,932 6,947 4,848 8,616 -36.60%
  QoQ % -57.09% 1.58% 67.90% -14.61% 43.30% -43.73% -
  Horiz. % 50.38% 117.42% 115.60% 68.85% 80.63% 56.27% 100.00%
Tax -1,270 -3,614 -2,965 -2,417 -2,301 -167 -3,413 -48.17%
  QoQ % 64.86% -21.89% -22.67% -5.04% -1,277.84% 95.11% -
  Horiz. % 37.21% 105.89% 86.87% 70.82% 67.42% 4.89% 100.00%
NP 3,071 6,503 6,995 3,515 4,646 4,681 5,203 -29.57%
  QoQ % -52.78% -7.03% 99.00% -24.34% -0.75% -10.03% -
  Horiz. % 59.02% 124.99% 134.44% 67.56% 89.29% 89.97% 100.00%
NP to SH 3,071 6,503 6,995 3,515 4,646 4,681 5,203 -29.57%
  QoQ % -52.78% -7.03% 99.00% -24.34% -0.75% -10.03% -
  Horiz. % 59.02% 124.99% 134.44% 67.56% 89.29% 89.97% 100.00%
Tax Rate 29.26 % 35.72 % 29.77 % 40.75 % 33.12 % 3.44 % 39.61 % -18.24%
  QoQ % -18.09% 19.99% -26.94% 23.04% 862.79% -91.32% -
  Horiz. % 73.87% 90.18% 75.16% 102.88% 83.62% 8.68% 100.00%
Total Cost 90,853 84,631 85,754 71,078 72,653 68,282 79,307 9.46%
  QoQ % 7.35% -1.31% 20.65% -2.17% 6.40% -13.90% -
  Horiz. % 114.56% 106.71% 108.13% 89.62% 91.61% 86.10% 100.00%
Net Worth 248,239 251,685 242,192 236,373 231,827 232,201 227,788 5.88%
  QoQ % -1.37% 3.92% 2.46% 1.96% -0.16% 1.94% -
  Horiz. % 108.98% 110.49% 106.32% 103.77% 101.77% 101.94% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 5,517 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 84.85 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 248,239 251,685 242,192 236,373 231,827 232,201 227,788 5.88%
  QoQ % -1.37% 3.92% 2.46% 1.96% -0.16% 1.94% -
  Horiz. % 108.98% 110.49% 106.32% 103.77% 101.77% 101.94% 100.00%
NOSH 393,717 394,121 392,977 394,943 393,728 393,361 394,166 -0.08%
  QoQ % -0.10% 0.29% -0.50% 0.31% 0.09% -0.20% -
  Horiz. % 99.89% 99.99% 99.70% 100.20% 99.89% 99.80% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.27 % 7.14 % 7.54 % 4.71 % 6.01 % 6.42 % 6.16 % -34.36%
  QoQ % -54.20% -5.31% 60.08% -21.63% -6.39% 4.22% -
  Horiz. % 53.08% 115.91% 122.40% 76.46% 97.56% 104.22% 100.00%
ROE 1.24 % 2.58 % 2.89 % 1.49 % 2.00 % 2.02 % 2.28 % -33.30%
  QoQ % -51.94% -10.73% 93.96% -25.50% -0.99% -11.40% -
  Horiz. % 54.39% 113.16% 126.75% 65.35% 87.72% 88.60% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.86 23.12 23.60 18.89 19.63 18.55 21.44 7.37%
  QoQ % 3.20% -2.03% 24.93% -3.77% 5.82% -13.48% -
  Horiz. % 111.29% 107.84% 110.07% 88.11% 91.56% 86.52% 100.00%
EPS 0.78 1.65 1.78 0.89 1.18 1.19 1.32 -29.52%
  QoQ % -52.73% -7.30% 100.00% -24.58% -0.84% -9.85% -
  Horiz. % 59.09% 125.00% 134.85% 67.42% 89.39% 90.15% 100.00%
DPS 0.00 1.40 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.6305 0.6386 0.6163 0.5985 0.5888 0.5903 0.5779 5.96%
  QoQ % -1.27% 3.62% 2.97% 1.65% -0.25% 2.15% -
  Horiz. % 109.10% 110.50% 106.64% 103.56% 101.89% 102.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 19.16 18.59 18.92 15.22 15.77 14.89 17.24 7.27%
  QoQ % 3.07% -1.74% 24.31% -3.49% 5.91% -13.63% -
  Horiz. % 111.14% 107.83% 109.74% 88.28% 91.47% 86.37% 100.00%
EPS 0.63 1.33 1.43 0.72 0.95 0.95 1.06 -29.24%
  QoQ % -52.63% -6.99% 98.61% -24.21% 0.00% -10.38% -
  Horiz. % 59.43% 125.47% 134.91% 67.92% 89.62% 89.62% 100.00%
DPS 0.00 1.13 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5064 0.5135 0.4941 0.4822 0.4730 0.4737 0.4647 5.88%
  QoQ % -1.38% 3.93% 2.47% 1.95% -0.15% 1.94% -
  Horiz. % 108.97% 110.50% 106.33% 103.77% 101.79% 101.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.0500 0.9500 1.0900 0.9000 0.8750 0.9550 0.8850 -
P/RPS 4.40 4.11 4.62 4.77 4.46 5.15 4.13 4.30%
  QoQ % 7.06% -11.04% -3.14% 6.95% -13.40% 24.70% -
  Horiz. % 106.54% 99.52% 111.86% 115.50% 107.99% 124.70% 100.00%
P/EPS 134.62 57.58 61.24 101.12 74.15 80.25 67.05 58.95%
  QoQ % 133.80% -5.98% -39.44% 36.37% -7.60% 19.69% -
  Horiz. % 200.78% 85.88% 91.33% 150.81% 110.59% 119.69% 100.00%
EY 0.74 1.74 1.63 0.99 1.35 1.25 1.49 -37.21%
  QoQ % -57.47% 6.75% 64.65% -26.67% 8.00% -16.11% -
  Horiz. % 49.66% 116.78% 109.40% 66.44% 90.60% 83.89% 100.00%
DY 0.00 1.47 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.67 1.49 1.77 1.50 1.49 1.62 1.53 5.99%
  QoQ % 12.08% -15.82% 18.00% 0.67% -8.02% 5.88% -
  Horiz. % 109.15% 97.39% 115.69% 98.04% 97.39% 105.88% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 24/11/15 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 -
Price 1.0900 1.0600 0.9850 0.9650 1.0000 0.9200 0.9800 -
P/RPS 4.57 4.58 4.17 5.11 5.09 4.96 4.57 -
  QoQ % -0.22% 9.83% -18.40% 0.39% 2.62% 8.53% -
  Horiz. % 100.00% 100.22% 91.25% 111.82% 111.38% 108.53% 100.00%
P/EPS 139.74 64.24 55.34 108.43 84.75 77.31 74.24 52.27%
  QoQ % 117.53% 16.08% -48.96% 27.94% 9.62% 4.14% -
  Horiz. % 188.23% 86.53% 74.54% 146.05% 114.16% 104.14% 100.00%
EY 0.72 1.56 1.81 0.92 1.18 1.29 1.35 -34.16%
  QoQ % -53.85% -13.81% 96.74% -22.03% -8.53% -4.44% -
  Horiz. % 53.33% 115.56% 134.07% 68.15% 87.41% 95.56% 100.00%
DY 0.00 1.32 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.73 1.66 1.60 1.61 1.70 1.56 1.70 1.17%
  QoQ % 4.22% 3.75% -0.62% -5.29% 8.97% -8.24% -
  Horiz. % 101.76% 97.65% 94.12% 94.71% 100.00% 91.76% 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.
 


 

199  296  511  1308 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers