Highlights

[3A] QoQ Quarter Result on 2016-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     117.91%    YoY -     90.38%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 95,037 88,226 96,887 107,568 93,924 91,134 92,749 1.63%
  QoQ % 7.72% -8.94% -9.93% 14.53% 3.06% -1.74% -
  Horiz. % 102.47% 95.12% 104.46% 115.98% 101.27% 98.26% 100.00%
PBT 17,378 13,842 12,944 9,284 4,341 10,117 9,960 44.69%
  QoQ % 25.55% 6.94% 39.42% 113.87% -57.09% 1.58% -
  Horiz. % 174.48% 138.98% 129.96% 93.21% 43.58% 101.58% 100.00%
Tax -4,425 -3,704 -3,806 -2,592 -1,270 -3,614 -2,965 30.44%
  QoQ % -19.47% 2.68% -46.84% -104.09% 64.86% -21.89% -
  Horiz. % 149.24% 124.92% 128.36% 87.42% 42.83% 121.89% 100.00%
NP 12,953 10,138 9,138 6,692 3,071 6,503 6,995 50.51%
  QoQ % 27.77% 10.94% 36.55% 117.91% -52.78% -7.03% -
  Horiz. % 185.18% 144.93% 130.64% 95.67% 43.90% 92.97% 100.00%
NP to SH 12,953 10,138 9,138 6,692 3,071 6,503 6,995 50.51%
  QoQ % 27.77% 10.94% 36.55% 117.91% -52.78% -7.03% -
  Horiz. % 185.18% 144.93% 130.64% 95.67% 43.90% 92.97% 100.00%
Tax Rate 25.46 % 26.76 % 29.40 % 27.92 % 29.26 % 35.72 % 29.77 % -9.86%
  QoQ % -4.86% -8.98% 5.30% -4.58% -18.09% 19.99% -
  Horiz. % 85.52% 89.89% 98.76% 93.79% 98.29% 119.99% 100.00%
Total Cost 82,084 78,088 87,749 100,876 90,853 84,631 85,754 -2.86%
  QoQ % 5.12% -11.01% -13.01% 11.03% 7.35% -1.31% -
  Horiz. % 95.72% 91.06% 102.33% 117.63% 105.95% 98.69% 100.00%
Net Worth 27,949,345 272,782 263,072 253,744 248,239 251,685 242,192 2,236.46%
  QoQ % 10,146.00% 3.69% 3.68% 2.22% -1.37% 3.92% -
  Horiz. % 11,540.16% 112.63% 108.62% 104.77% 102.50% 103.92% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 7,073 - - - 5,517 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.19% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 69.77 % - % - % - % 84.85 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.23% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,949,345 272,782 263,072 253,744 248,239 251,685 242,192 2,236.46%
  QoQ % 10,146.00% 3.69% 3.68% 2.22% -1.37% 3.92% -
  Horiz. % 11,540.16% 112.63% 108.62% 104.77% 102.50% 103.92% 100.00%
NOSH 393,708 392,945 393,879 393,647 393,717 394,121 392,977 0.12%
  QoQ % 0.19% -0.24% 0.06% -0.02% -0.10% 0.29% -
  Horiz. % 100.19% 99.99% 100.23% 100.17% 100.19% 100.29% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 13.63 % 11.49 % 9.43 % 6.22 % 3.27 % 7.14 % 7.54 % 48.13%
  QoQ % 18.62% 21.85% 51.61% 90.21% -54.20% -5.31% -
  Horiz. % 180.77% 152.39% 125.07% 82.49% 43.37% 94.69% 100.00%
ROE 0.05 % 3.72 % 3.47 % 2.64 % 1.24 % 2.58 % 2.89 % -93.23%
  QoQ % -98.66% 7.20% 31.44% 112.90% -51.94% -10.73% -
  Horiz. % 1.73% 128.72% 120.07% 91.35% 42.91% 89.27% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 24.14 22.45 24.60 27.33 23.86 23.12 23.60 1.51%
  QoQ % 7.53% -8.74% -9.99% 14.54% 3.20% -2.03% -
  Horiz. % 102.29% 95.13% 104.24% 115.81% 101.10% 97.97% 100.00%
EPS 3.29 2.58 2.32 1.70 0.78 1.65 1.78 50.33%
  QoQ % 27.52% 11.21% 36.47% 117.95% -52.73% -7.30% -
  Horiz. % 184.83% 144.94% 130.34% 95.51% 43.82% 92.70% 100.00%
DPS 0.00 1.80 0.00 0.00 0.00 1.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 70.9900 0.6942 0.6679 0.6446 0.6305 0.6386 0.6163 2,233.58%
  QoQ % 10,126.16% 3.94% 3.61% 2.24% -1.27% 3.62% -
  Horiz. % 11,518.74% 112.64% 108.37% 104.59% 102.30% 103.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.32 17.93 19.69 21.86 19.09 18.52 18.85 1.65%
  QoQ % 7.75% -8.94% -9.93% 14.51% 3.08% -1.75% -
  Horiz. % 102.49% 95.12% 104.46% 115.97% 101.27% 98.25% 100.00%
EPS 2.63 2.06 1.86 1.36 0.62 1.32 1.42 50.53%
  QoQ % 27.67% 10.75% 36.76% 119.35% -53.03% -7.04% -
  Horiz. % 185.21% 145.07% 130.99% 95.77% 43.66% 92.96% 100.00%
DPS 0.00 1.44 0.00 0.00 0.00 1.12 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 128.57% 0.00% 0.00% 0.00% 100.00% -
NAPS 56.8076 0.5544 0.5347 0.5157 0.5046 0.5116 0.4923 2,236.34%
  QoQ % 10,146.68% 3.68% 3.68% 2.20% -1.37% 3.92% -
  Horiz. % 11,539.22% 112.61% 108.61% 104.75% 102.50% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3100 1.3200 1.3400 1.0300 1.0500 0.9500 1.0900 -
P/RPS 5.43 5.88 5.45 3.77 4.40 4.11 4.62 11.32%
  QoQ % -7.65% 7.89% 44.56% -14.32% 7.06% -11.04% -
  Horiz. % 117.53% 127.27% 117.97% 81.60% 95.24% 88.96% 100.00%
P/EPS 39.82 51.16 57.76 60.59 134.62 57.58 61.24 -24.85%
  QoQ % -22.17% -11.43% -4.67% -54.99% 133.80% -5.98% -
  Horiz. % 65.02% 83.54% 94.32% 98.94% 219.82% 94.02% 100.00%
EY 2.51 1.95 1.73 1.65 0.74 1.74 1.63 33.17%
  QoQ % 28.72% 12.72% 4.85% 122.97% -57.47% 6.75% -
  Horiz. % 153.99% 119.63% 106.13% 101.23% 45.40% 106.75% 100.00%
DY 0.00 1.36 0.00 0.00 0.00 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 92.52% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.02 1.90 2.01 1.60 1.67 1.49 1.77 -94.90%
  QoQ % -98.95% -5.47% 25.62% -4.19% 12.08% -15.82% -
  Horiz. % 1.13% 107.34% 113.56% 90.40% 94.35% 84.18% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 15/11/16 19/08/16 05/05/16 24/02/16 24/11/15 14/08/15 -
Price 1.3700 1.2400 1.3800 1.0600 1.0900 1.0600 0.9850 -
P/RPS 5.68 5.52 5.61 3.88 4.57 4.58 4.17 22.76%
  QoQ % 2.90% -1.60% 44.59% -15.10% -0.22% 9.83% -
  Horiz. % 136.21% 132.37% 134.53% 93.05% 109.59% 109.83% 100.00%
P/EPS 41.64 48.06 59.48 62.35 139.74 64.24 55.34 -17.20%
  QoQ % -13.36% -19.20% -4.60% -55.38% 117.53% 16.08% -
  Horiz. % 75.24% 86.84% 107.48% 112.67% 252.51% 116.08% 100.00%
EY 2.40 2.08 1.68 1.60 0.72 1.56 1.81 20.59%
  QoQ % 15.38% 23.81% 5.00% 122.22% -53.85% -13.81% -
  Horiz. % 132.60% 114.92% 92.82% 88.40% 39.78% 86.19% 100.00%
DY 0.00 1.45 0.00 0.00 0.00 1.32 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.85% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.02 1.79 2.07 1.64 1.73 1.66 1.60 -94.54%
  QoQ % -98.88% -13.53% 26.22% -5.20% 4.22% 3.75% -
  Horiz. % 1.25% 111.88% 129.38% 102.50% 108.12% 103.75% 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