Highlights

[3A] QoQ Quarter Result on 2019-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -18.68%    YoY -     19.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 114,223 111,463 107,877 102,503 120,354 113,784 101,361 8.27%
  QoQ % 2.48% 3.32% 5.24% -14.83% 5.77% 12.26% -
  Horiz. % 112.69% 109.97% 106.43% 101.13% 118.74% 112.26% 100.00%
PBT 12,795 8,927 8,415 10,123 9,910 10,410 6,928 50.36%
  QoQ % 43.33% 6.08% -16.87% 2.15% -4.80% 50.26% -
  Horiz. % 184.69% 128.85% 121.46% 146.12% 143.04% 150.26% 100.00%
Tax -2,809 -3,241 -2,147 -2,643 -712 -2,012 -1,643 42.84%
  QoQ % 13.33% -50.95% 18.77% -271.21% 64.61% -22.46% -
  Horiz. % 170.97% 197.26% 130.68% 160.86% 43.34% 122.46% 100.00%
NP 9,986 5,686 6,268 7,480 9,198 8,398 5,285 52.66%
  QoQ % 75.62% -9.29% -16.20% -18.68% 9.53% 58.90% -
  Horiz. % 188.95% 107.59% 118.60% 141.53% 174.04% 158.90% 100.00%
NP to SH 9,986 5,686 6,268 7,480 9,198 8,398 5,285 52.66%
  QoQ % 75.62% -9.29% -16.20% -18.68% 9.53% 58.90% -
  Horiz. % 188.95% 107.59% 118.60% 141.53% 174.04% 158.90% 100.00%
Tax Rate 21.95 % 36.31 % 25.51 % 26.11 % 7.18 % 19.33 % 23.72 % -5.03%
  QoQ % -39.55% 42.34% -2.30% 263.65% -62.86% -18.51% -
  Horiz. % 92.54% 153.08% 107.55% 110.08% 30.27% 81.49% 100.00%
Total Cost 104,237 105,777 101,609 95,023 111,156 105,386 96,076 5.57%
  QoQ % -1.46% 4.10% 6.93% -14.51% 5.48% 9.69% -
  Horiz. % 108.49% 110.10% 105.76% 98.90% 115.70% 109.69% 100.00%
Net Worth 348,188 348,040 342,333 336,085 328,606 329,246 320,833 5.59%
  QoQ % 0.04% 1.67% 1.86% 2.28% -0.19% 2.62% -
  Horiz. % 108.53% 108.48% 106.70% 104.75% 102.42% 102.62% 100.00%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 9,840 - - - 9,840 - -
  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% -
Div Payout % - % 173.06 % - % - % - % 117.17 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 147.70% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 348,188 348,040 342,333 336,085 328,606 329,246 320,833 5.59%
  QoQ % 0.04% 1.67% 1.86% 2.28% -0.19% 2.62% -
  Horiz. % 108.53% 108.48% 106.70% 104.75% 102.42% 102.62% 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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 8.74 % 5.10 % 5.81 % 7.30 % 7.64 % 7.38 % 5.21 % 41.05%
  QoQ % 71.37% -12.22% -20.41% -4.45% 3.52% 41.65% -
  Horiz. % 167.75% 97.89% 111.52% 140.12% 146.64% 141.65% 100.00%
ROE 2.87 % 1.63 % 1.83 % 2.23 % 2.80 % 2.55 % 1.65 % 44.49%
  QoQ % 76.07% -10.93% -17.94% -20.36% 9.80% 54.55% -
  Horiz. % 173.94% 98.79% 110.91% 135.15% 169.70% 154.55% 100.00%
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 23.22 22.66 21.93 20.83 24.46 23.13 20.60 8.29%
  QoQ % 2.47% 3.33% 5.28% -14.84% 5.75% 12.28% -
  Horiz. % 112.72% 110.00% 106.46% 101.12% 118.74% 112.28% 100.00%
EPS 2.03 1.16 1.27 1.52 1.87 1.71 1.07 53.07%
  QoQ % 75.00% -8.66% -16.45% -18.72% 9.36% 59.81% -
  Horiz. % 189.72% 108.41% 118.69% 142.06% 174.77% 159.81% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 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 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 5.59%
  QoQ % 0.04% 1.67% 1.86% 2.28% -0.19% 2.62% -
  Horiz. % 108.53% 108.48% 106.70% 104.75% 102.42% 102.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 23.22 22.66 21.93 20.83 24.46 23.13 20.60 8.29%
  QoQ % 2.47% 3.33% 5.28% -14.84% 5.75% 12.28% -
  Horiz. % 112.72% 110.00% 106.46% 101.12% 118.74% 112.28% 100.00%
EPS 2.03 1.16 1.27 1.52 1.87 1.71 1.07 53.07%
  QoQ % 75.00% -8.66% -16.45% -18.72% 9.36% 59.81% -
  Horiz. % 189.72% 108.41% 118.69% 142.06% 174.77% 159.81% 100.00%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 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 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 5.59%
  QoQ % 0.04% 1.67% 1.86% 2.28% -0.19% 2.62% -
  Horiz. % 108.53% 108.48% 106.70% 104.75% 102.42% 102.62% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.7350 0.8100 0.8200 0.9350 0.7050 0.8250 0.9400 -
P/RPS 3.17 3.58 3.74 4.49 2.88 3.57 4.56 -21.47%
  QoQ % -11.45% -4.28% -16.70% 55.90% -19.33% -21.71% -
  Horiz. % 69.52% 78.51% 82.02% 98.46% 63.16% 78.29% 100.00%
P/EPS 36.21 70.09 64.37 61.50 37.71 48.33 87.51 -44.38%
  QoQ % -48.34% 8.89% 4.67% 63.09% -21.97% -44.77% -
  Horiz. % 41.38% 80.09% 73.56% 70.28% 43.09% 55.23% 100.00%
EY 2.76 1.43 1.55 1.63 2.65 2.07 1.14 80.01%
  QoQ % 93.01% -7.74% -4.91% -38.49% 28.02% 81.58% -
  Horiz. % 242.11% 125.44% 135.96% 142.98% 232.46% 181.58% 100.00%
DY 0.00 2.47 0.00 0.00 0.00 2.42 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 102.07% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.04 1.15 1.18 1.37 1.06 1.23 1.44 -19.46%
  QoQ % -9.57% -2.54% -13.87% 29.25% -13.82% -14.58% -
  Horiz. % 72.22% 79.86% 81.94% 95.14% 73.61% 85.42% 100.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 25/02/20 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 -
Price 0.7900 0.8000 0.8550 0.9000 0.8600 0.7600 0.9500 -
P/RPS 3.40 3.53 3.90 4.32 3.52 3.29 4.61 -18.32%
  QoQ % -3.68% -9.49% -9.72% 22.73% 6.99% -28.63% -
  Horiz. % 73.75% 76.57% 84.60% 93.71% 76.36% 71.37% 100.00%
P/EPS 38.92 69.22 67.11 59.20 46.00 44.52 88.44 -42.06%
  QoQ % -43.77% 3.14% 13.36% 28.70% 3.32% -49.66% -
  Horiz. % 44.01% 78.27% 75.88% 66.94% 52.01% 50.34% 100.00%
EY 2.57 1.44 1.49 1.69 2.17 2.25 1.13 72.68%
  QoQ % 78.47% -3.36% -11.83% -22.12% -3.56% 99.12% -
  Horiz. % 227.43% 127.43% 131.86% 149.56% 192.04% 199.12% 100.00%
DY 0.00 2.50 0.00 0.00 0.00 2.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 95.06% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.12 1.13 1.23 1.32 1.29 1.14 1.46 -16.16%
  QoQ % -0.88% -8.13% -6.82% 2.33% 13.16% -21.92% -
  Horiz. % 76.71% 77.40% 84.25% 90.41% 88.36% 78.08% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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