Highlights

[3A] QoQ Quarter Result on 2018-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 07-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -55.53%    YoY -     -39.57%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 120,354 113,784 101,361 102,478 109,423 96,542 102,338 11.38%
  QoQ % 5.77% 12.26% -1.09% -6.35% 13.34% -5.66% -
  Horiz. % 117.60% 111.18% 99.05% 100.14% 106.92% 94.34% 100.00%
PBT 9,910 10,410 6,928 6,955 19,556 10,773 11,002 -6.71%
  QoQ % -4.80% 50.26% -0.39% -64.44% 81.53% -2.08% -
  Horiz. % 90.07% 94.62% 62.97% 63.22% 177.75% 97.92% 100.00%
Tax -712 -2,012 -1,643 -717 -5,530 -2,648 -1,828 -46.57%
  QoQ % 64.61% -22.46% -129.15% 87.03% -108.84% -44.86% -
  Horiz. % 38.95% 110.07% 89.88% 39.22% 302.52% 144.86% 100.00%
NP 9,198 8,398 5,285 6,238 14,026 8,125 9,174 0.17%
  QoQ % 9.53% 58.90% -15.28% -55.53% 72.63% -11.43% -
  Horiz. % 100.26% 91.54% 57.61% 68.00% 152.89% 88.57% 100.00%
NP to SH 9,198 8,398 5,285 6,238 14,026 8,125 9,174 0.17%
  QoQ % 9.53% 58.90% -15.28% -55.53% 72.63% -11.43% -
  Horiz. % 100.26% 91.54% 57.61% 68.00% 152.89% 88.57% 100.00%
Tax Rate 7.18 % 19.33 % 23.72 % 10.31 % 28.28 % 24.58 % 16.62 % -42.77%
  QoQ % -62.86% -18.51% 130.07% -63.54% 15.05% 47.89% -
  Horiz. % 43.20% 116.31% 142.72% 62.03% 170.16% 147.89% 100.00%
Total Cost 111,156 105,386 96,076 96,240 95,397 88,417 93,164 12.46%
  QoQ % 5.48% 9.69% -0.17% 0.88% 7.89% -5.10% -
  Horiz. % 119.31% 113.12% 103.13% 103.30% 102.40% 94.90% 100.00%
Net Worth 328,606 329,246 320,833 315,568 309,320 307,057 340,218 -2.28%
  QoQ % -0.19% 2.62% 1.67% 2.02% 0.74% -9.75% -
  Horiz. % 96.59% 96.78% 94.30% 92.75% 90.92% 90.25% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 9,840 - - - 8,855 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % 117.17 % - % - % - % 109.00 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.50% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 328,606 329,246 320,833 315,568 309,320 307,057 340,218 -2.28%
  QoQ % -0.19% 2.62% 1.67% 2.02% 0.74% -9.75% -
  Horiz. % 96.59% 96.78% 94.30% 92.75% 90.92% 90.25% 100.00%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.64 % 7.38 % 5.21 % 6.09 % 12.82 % 8.42 % 8.96 % -10.05%
  QoQ % 3.52% 41.65% -14.45% -52.50% 52.26% -6.03% -
  Horiz. % 85.27% 82.37% 58.15% 67.97% 143.08% 93.97% 100.00%
ROE 2.80 % 2.55 % 1.65 % 1.98 % 4.53 % 2.65 % 2.70 % 2.45%
  QoQ % 9.80% 54.55% -16.67% -56.29% 70.94% -1.85% -
  Horiz. % 103.70% 94.44% 61.11% 73.33% 167.78% 98.15% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.46 23.13 20.60 20.83 22.24 19.62 20.80 11.38%
  QoQ % 5.75% 12.28% -1.10% -6.34% 13.35% -5.67% -
  Horiz. % 117.60% 111.20% 99.04% 100.14% 106.92% 94.33% 100.00%
EPS 1.87 1.71 1.07 1.27 2.85 1.65 2.12 -8.00%
  QoQ % 9.36% 59.81% -15.75% -55.44% 72.73% -22.17% -
  Horiz. % 88.21% 80.66% 50.47% 59.91% 134.43% 77.83% 100.00%
DPS 0.00 2.00 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% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 -2.28%
  QoQ % -0.19% 2.62% 1.67% 2.02% 0.74% -9.75% -
  Horiz. % 96.59% 96.78% 94.30% 92.75% 90.92% 90.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 24.46 23.13 20.60 20.83 22.24 19.62 20.80 11.38%
  QoQ % 5.75% 12.28% -1.10% -6.34% 13.35% -5.67% -
  Horiz. % 117.60% 111.20% 99.04% 100.14% 106.92% 94.33% 100.00%
EPS 1.87 1.71 1.07 1.27 2.85 1.65 2.12 -8.00%
  QoQ % 9.36% 59.81% -15.75% -55.44% 72.73% -22.17% -
  Horiz. % 88.21% 80.66% 50.47% 59.91% 134.43% 77.83% 100.00%
DPS 0.00 2.00 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% 111.11% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 -2.28%
  QoQ % -0.19% 2.62% 1.67% 2.02% 0.74% -9.75% -
  Horiz. % 96.59% 96.78% 94.30% 92.75% 90.92% 90.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.7050 0.8250 0.9400 1.0600 1.0000 1.1400 1.3100 -
P/RPS 2.88 3.57 4.56 5.09 4.50 5.81 6.30 -40.57%
  QoQ % -19.33% -21.71% -10.41% 13.11% -22.55% -7.78% -
  Horiz. % 45.71% 56.67% 72.38% 80.79% 71.43% 92.22% 100.00%
P/EPS 37.71 48.33 87.51 83.60 35.08 69.03 70.26 -33.88%
  QoQ % -21.97% -44.77% 4.68% 138.31% -49.18% -1.75% -
  Horiz. % 53.67% 68.79% 124.55% 118.99% 49.93% 98.25% 100.00%
EY 2.65 2.07 1.14 1.20 2.85 1.45 1.42 51.41%
  QoQ % 28.02% 81.58% -5.00% -57.89% 96.55% 2.11% -
  Horiz. % 186.62% 145.77% 80.28% 84.51% 200.70% 102.11% 100.00%
DY 0.00 2.42 0.00 0.00 0.00 1.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 153.16% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.06 1.23 1.44 1.65 1.59 1.83 1.89 -31.92%
  QoQ % -13.82% -14.58% -12.73% 3.77% -13.11% -3.17% -
  Horiz. % 56.08% 65.08% 76.19% 87.30% 84.13% 96.83% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 17/08/17 -
Price 0.8600 0.7600 0.9500 1.0500 0.9800 1.1600 1.3400 -
P/RPS 3.52 3.29 4.61 5.04 4.41 5.91 6.44 -33.08%
  QoQ % 6.99% -28.63% -8.53% 14.29% -25.38% -8.23% -
  Horiz. % 54.66% 51.09% 71.58% 78.26% 68.48% 91.77% 100.00%
P/EPS 46.00 44.52 88.44 82.82 34.38 70.24 71.86 -25.66%
  QoQ % 3.32% -49.66% 6.79% 140.90% -51.05% -2.25% -
  Horiz. % 64.01% 61.95% 123.07% 115.25% 47.84% 97.75% 100.00%
EY 2.17 2.25 1.13 1.21 2.91 1.42 1.39 34.47%
  QoQ % -3.56% 99.12% -6.61% -58.42% 104.93% 2.16% -
  Horiz. % 156.12% 161.87% 81.29% 87.05% 209.35% 102.16% 100.00%
DY 0.00 2.63 0.00 0.00 0.00 1.55 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 169.68% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.29 1.14 1.46 1.64 1.56 1.86 1.94 -23.76%
  QoQ % 13.16% -21.92% -10.98% 5.13% -16.13% -4.12% -
  Horiz. % 66.49% 58.76% 75.26% 84.54% 80.41% 95.88% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

299  432  597  1150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.41+0.035 
 HIAPTEK 0.52+0.01 
 DAYA 0.02+0.005 
 PA 0.545+0.035 
 LIONIND 0.85-0.03 
 UCREST 0.26+0.005 
 DIGI-C45 0.09-0.005 
 FOCUS 0.465-0.035 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS