Highlights

[3A] QoQ Quarter Result on 2017-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 11-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -20.30%    YoY -     54.26%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 109,423 96,542 102,338 103,182 95,037 88,226 96,887 8.43%
  QoQ % 13.34% -5.66% -0.82% 8.57% 7.72% -8.94% -
  Horiz. % 112.94% 99.64% 105.63% 106.50% 98.09% 91.06% 100.00%
PBT 19,556 10,773 11,002 14,460 17,378 13,842 12,944 31.57%
  QoQ % 81.53% -2.08% -23.91% -16.79% 25.55% 6.94% -
  Horiz. % 151.08% 83.23% 85.00% 111.71% 134.26% 106.94% 100.00%
Tax -5,530 -2,648 -1,828 -4,137 -4,425 -3,704 -3,806 28.20%
  QoQ % -108.84% -44.86% 55.81% 6.51% -19.47% 2.68% -
  Horiz. % 145.30% 69.57% 48.03% 108.70% 116.26% 97.32% 100.00%
NP 14,026 8,125 9,174 10,323 12,953 10,138 9,138 32.96%
  QoQ % 72.63% -11.43% -11.13% -20.30% 27.77% 10.94% -
  Horiz. % 153.49% 88.91% 100.39% 112.97% 141.75% 110.94% 100.00%
NP to SH 14,026 8,125 9,174 10,323 12,953 10,138 9,138 32.96%
  QoQ % 72.63% -11.43% -11.13% -20.30% 27.77% 10.94% -
  Horiz. % 153.49% 88.91% 100.39% 112.97% 141.75% 110.94% 100.00%
Tax Rate 28.28 % 24.58 % 16.62 % 28.61 % 25.46 % 26.76 % 29.40 % -2.55%
  QoQ % 15.05% 47.89% -41.91% 12.37% -4.86% -8.98% -
  Horiz. % 96.19% 83.61% 56.53% 97.31% 86.60% 91.02% 100.00%
Total Cost 95,397 88,417 93,164 92,859 82,084 78,088 87,749 5.71%
  QoQ % 7.89% -5.10% 0.33% 13.13% 5.12% -11.01% -
  Horiz. % 108.72% 100.76% 106.17% 105.82% 93.54% 88.99% 100.00%
Net Worth 309,320 307,057 340,218 289,728 27,949,345 272,782 263,072 11.37%
  QoQ % 0.74% -9.75% 17.43% -98.96% 10,146.00% 3.69% -
  Horiz. % 117.58% 116.72% 129.33% 110.13% 10,624.22% 103.69% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 8,855 - - - 7,073 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.21% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 109.00 % - % - % - % 69.77 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 156.23% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 309,320 307,057 340,218 289,728 27,949,345 272,782 263,072 11.37%
  QoQ % 0.74% -9.75% 17.43% -98.96% 10,146.00% 3.69% -
  Horiz. % 117.58% 116.72% 129.33% 110.13% 10,624.22% 103.69% 100.00%
NOSH 492,000 492,000 492,000 393,600 393,708 392,945 393,879 15.94%
  QoQ % 0.00% 0.00% 25.00% -0.03% 0.19% -0.24% -
  Horiz. % 124.91% 124.91% 124.91% 99.93% 99.96% 99.76% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.82 % 8.42 % 8.96 % 10.00 % 13.63 % 11.49 % 9.43 % 22.65%
  QoQ % 52.26% -6.03% -10.40% -26.63% 18.62% 21.85% -
  Horiz. % 135.95% 89.29% 95.02% 106.04% 144.54% 121.85% 100.00%
ROE 4.53 % 2.65 % 2.70 % 3.56 % 0.05 % 3.72 % 3.47 % 19.39%
  QoQ % 70.94% -1.85% -24.16% 7,020.00% -98.66% 7.20% -
  Horiz. % 130.55% 76.37% 77.81% 102.59% 1.44% 107.20% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.24 19.62 20.80 26.21 24.14 22.45 24.60 -6.49%
  QoQ % 13.35% -5.67% -20.64% 8.57% 7.53% -8.74% -
  Horiz. % 90.41% 79.76% 84.55% 106.54% 98.13% 91.26% 100.00%
EPS 2.85 1.65 2.12 2.62 3.29 2.58 2.32 14.66%
  QoQ % 72.73% -22.17% -19.08% -20.36% 27.52% 11.21% -
  Horiz. % 122.84% 71.12% 91.38% 112.93% 141.81% 111.21% 100.00%
DPS 0.00 1.80 0.00 0.00 0.00 1.80 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6287 0.6241 0.6915 0.7361 70.9900 0.6942 0.6679 -3.94%
  QoQ % 0.74% -9.75% -6.06% -98.96% 10,126.16% 3.94% -
  Horiz. % 94.13% 93.44% 103.53% 110.21% 10,628.84% 103.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 22.32 19.70 20.88 21.05 19.39 18.00 19.77 8.40%
  QoQ % 13.30% -5.65% -0.81% 8.56% 7.72% -8.95% -
  Horiz. % 112.90% 99.65% 105.61% 106.47% 98.08% 91.05% 100.00%
EPS 2.86 1.66 1.87 2.11 2.64 2.07 1.86 33.12%
  QoQ % 72.29% -11.23% -11.37% -20.08% 27.54% 11.29% -
  Horiz. % 153.76% 89.25% 100.54% 113.44% 141.94% 111.29% 100.00%
DPS 0.00 1.81 0.00 0.00 0.00 1.44 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.69% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6310 0.6264 0.6941 0.5911 57.0194 0.5565 0.5367 11.36%
  QoQ % 0.73% -9.75% 17.43% -98.96% 10,146.07% 3.69% -
  Horiz. % 117.57% 116.71% 129.33% 110.14% 10,624.07% 103.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.0000 1.1400 1.3100 1.4800 1.3100 1.3200 1.3400 -
P/RPS 4.50 5.81 6.30 5.65 5.43 5.88 5.45 -11.96%
  QoQ % -22.55% -7.78% 11.50% 4.05% -7.65% 7.89% -
  Horiz. % 82.57% 106.61% 115.60% 103.67% 99.63% 107.89% 100.00%
P/EPS 35.08 69.03 70.26 56.43 39.82 51.16 57.76 -28.22%
  QoQ % -49.18% -1.75% 24.51% 41.71% -22.17% -11.43% -
  Horiz. % 60.73% 119.51% 121.64% 97.70% 68.94% 88.57% 100.00%
EY 2.85 1.45 1.42 1.77 2.51 1.95 1.73 39.36%
  QoQ % 96.55% 2.11% -19.77% -29.48% 28.72% 12.72% -
  Horiz. % 164.74% 83.82% 82.08% 102.31% 145.09% 112.72% 100.00%
DY 0.00 1.58 0.00 0.00 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 116.18% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.59 1.83 1.89 2.01 0.02 1.90 2.01 -14.43%
  QoQ % -13.11% -3.17% -5.97% 9,950.00% -98.95% -5.47% -
  Horiz. % 79.10% 91.04% 94.03% 100.00% 1.00% 94.53% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 20/02/18 06/11/17 17/08/17 11/05/17 23/02/17 15/11/16 19/08/16 -
Price 0.9800 1.1600 1.3400 1.7100 1.3700 1.2400 1.3800 -
P/RPS 4.41 5.91 6.44 6.52 5.68 5.52 5.61 -14.79%
  QoQ % -25.38% -8.23% -1.23% 14.79% 2.90% -1.60% -
  Horiz. % 78.61% 105.35% 114.80% 116.22% 101.25% 98.40% 100.00%
P/EPS 34.38 70.24 71.86 65.20 41.64 48.06 59.48 -30.54%
  QoQ % -51.05% -2.25% 10.21% 56.58% -13.36% -19.20% -
  Horiz. % 57.80% 118.09% 120.81% 109.62% 70.01% 80.80% 100.00%
EY 2.91 1.42 1.39 1.53 2.40 2.08 1.68 44.09%
  QoQ % 104.93% 2.16% -9.15% -36.25% 15.38% 23.81% -
  Horiz. % 173.21% 84.52% 82.74% 91.07% 142.86% 123.81% 100.00%
DY 0.00 1.55 0.00 0.00 0.00 1.45 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 106.90% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.56 1.86 1.94 2.32 0.02 1.79 2.07 -17.14%
  QoQ % -16.13% -4.12% -16.38% 11,500.00% -98.88% -13.53% -
  Horiz. % 75.36% 89.86% 93.72% 112.08% 0.97% 86.47% 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.



  chwong28 likes this.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers