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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 107,877 102,503 120,354 113,784 101,361 102,478 109,423 -0.95%
  QoQ % 5.24% -14.83% 5.77% 12.26% -1.09% -6.35% -
  Horiz. % 98.59% 93.68% 109.99% 103.99% 92.63% 93.65% 100.00%
PBT 8,415 10,123 9,910 10,410 6,928 6,955 19,556 -43.09%
  QoQ % -16.87% 2.15% -4.80% 50.26% -0.39% -64.44% -
  Horiz. % 43.03% 51.76% 50.67% 53.23% 35.43% 35.56% 100.00%
Tax -2,147 -2,643 -712 -2,012 -1,643 -717 -5,530 -46.87%
  QoQ % 18.77% -271.21% 64.61% -22.46% -129.15% 87.03% -
  Horiz. % 38.82% 47.79% 12.88% 36.38% 29.71% 12.97% 100.00%
NP 6,268 7,480 9,198 8,398 5,285 6,238 14,026 -41.63%
  QoQ % -16.20% -18.68% 9.53% 58.90% -15.28% -55.53% -
  Horiz. % 44.69% 53.33% 65.58% 59.87% 37.68% 44.47% 100.00%
NP to SH 6,268 7,480 9,198 8,398 5,285 6,238 14,026 -41.63%
  QoQ % -16.20% -18.68% 9.53% 58.90% -15.28% -55.53% -
  Horiz. % 44.69% 53.33% 65.58% 59.87% 37.68% 44.47% 100.00%
Tax Rate 25.51 % 26.11 % 7.18 % 19.33 % 23.72 % 10.31 % 28.28 % -6.66%
  QoQ % -2.30% 263.65% -62.86% -18.51% 130.07% -63.54% -
  Horiz. % 90.21% 92.33% 25.39% 68.35% 83.88% 36.46% 100.00%
Total Cost 101,609 95,023 111,156 105,386 96,076 96,240 95,397 4.31%
  QoQ % 6.93% -14.51% 5.48% 9.69% -0.17% 0.88% -
  Horiz. % 106.51% 99.61% 116.52% 110.47% 100.71% 100.88% 100.00%
Net Worth 342,333 336,085 328,606 329,246 320,833 315,568 309,320 7.01%
  QoQ % 1.86% 2.28% -0.19% 2.62% 1.67% 2.02% -
  Horiz. % 110.67% 108.65% 106.24% 106.44% 103.72% 102.02% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 9,840 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 117.17 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 342,333 336,085 328,606 329,246 320,833 315,568 309,320 7.01%
  QoQ % 1.86% 2.28% -0.19% 2.62% 1.67% 2.02% -
  Horiz. % 110.67% 108.65% 106.24% 106.44% 103.72% 102.02% 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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.81 % 7.30 % 7.64 % 7.38 % 5.21 % 6.09 % 12.82 % -41.08%
  QoQ % -20.41% -4.45% 3.52% 41.65% -14.45% -52.50% -
  Horiz. % 45.32% 56.94% 59.59% 57.57% 40.64% 47.50% 100.00%
ROE 1.83 % 2.23 % 2.80 % 2.55 % 1.65 % 1.98 % 4.53 % -45.44%
  QoQ % -17.94% -20.36% 9.80% 54.55% -16.67% -56.29% -
  Horiz. % 40.40% 49.23% 61.81% 56.29% 36.42% 43.71% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.93 20.83 24.46 23.13 20.60 20.83 22.24 -0.93%
  QoQ % 5.28% -14.84% 5.75% 12.28% -1.10% -6.34% -
  Horiz. % 98.61% 93.66% 109.98% 104.00% 92.63% 93.66% 100.00%
EPS 1.27 1.52 1.87 1.71 1.07 1.27 2.85 -41.75%
  QoQ % -16.45% -18.72% 9.36% 59.81% -15.75% -55.44% -
  Horiz. % 44.56% 53.33% 65.61% 60.00% 37.54% 44.56% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 7.01%
  QoQ % 1.86% 2.28% -0.19% 2.62% 1.67% 2.02% -
  Horiz. % 110.67% 108.65% 106.24% 106.44% 103.72% 102.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 21.93 20.83 24.46 23.13 20.60 20.83 22.24 -0.93%
  QoQ % 5.28% -14.84% 5.75% 12.28% -1.10% -6.34% -
  Horiz. % 98.61% 93.66% 109.98% 104.00% 92.63% 93.66% 100.00%
EPS 1.27 1.52 1.87 1.71 1.07 1.27 2.85 -41.75%
  QoQ % -16.45% -18.72% 9.36% 59.81% -15.75% -55.44% -
  Horiz. % 44.56% 53.33% 65.61% 60.00% 37.54% 44.56% 100.00%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 7.01%
  QoQ % 1.86% 2.28% -0.19% 2.62% 1.67% 2.02% -
  Horiz. % 110.67% 108.65% 106.24% 106.44% 103.72% 102.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.8200 0.9350 0.7050 0.8250 0.9400 1.0600 1.0000 -
P/RPS 3.74 4.49 2.88 3.57 4.56 5.09 4.50 -11.63%
  QoQ % -16.70% 55.90% -19.33% -21.71% -10.41% 13.11% -
  Horiz. % 83.11% 99.78% 64.00% 79.33% 101.33% 113.11% 100.00%
P/EPS 64.37 61.50 37.71 48.33 87.51 83.60 35.08 50.05%
  QoQ % 4.67% 63.09% -21.97% -44.77% 4.68% 138.31% -
  Horiz. % 183.49% 175.31% 107.50% 137.77% 249.46% 238.31% 100.00%
EY 1.55 1.63 2.65 2.07 1.14 1.20 2.85 -33.45%
  QoQ % -4.91% -38.49% 28.02% 81.58% -5.00% -57.89% -
  Horiz. % 54.39% 57.19% 92.98% 72.63% 40.00% 42.11% 100.00%
DY 0.00 0.00 0.00 2.42 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.18 1.37 1.06 1.23 1.44 1.65 1.59 -18.07%
  QoQ % -13.87% 29.25% -13.82% -14.58% -12.73% 3.77% -
  Horiz. % 74.21% 86.16% 66.67% 77.36% 90.57% 103.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 -
Price 0.8550 0.9000 0.8600 0.7600 0.9500 1.0500 0.9800 -
P/RPS 3.90 4.32 3.52 3.29 4.61 5.04 4.41 -7.89%
  QoQ % -9.72% 22.73% 6.99% -28.63% -8.53% 14.29% -
  Horiz. % 88.44% 97.96% 79.82% 74.60% 104.54% 114.29% 100.00%
P/EPS 67.11 59.20 46.00 44.52 88.44 82.82 34.38 56.38%
  QoQ % 13.36% 28.70% 3.32% -49.66% 6.79% 140.90% -
  Horiz. % 195.20% 172.19% 133.80% 129.49% 257.24% 240.90% 100.00%
EY 1.49 1.69 2.17 2.25 1.13 1.21 2.91 -36.08%
  QoQ % -11.83% -22.12% -3.56% 99.12% -6.61% -58.42% -
  Horiz. % 51.20% 58.08% 74.57% 77.32% 38.83% 41.58% 100.00%
DY 0.00 0.00 0.00 2.63 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.23 1.32 1.29 1.14 1.46 1.64 1.56 -14.69%
  QoQ % -6.82% 2.33% 13.16% -21.92% -10.98% 5.13% -
  Horiz. % 78.85% 84.62% 82.69% 73.08% 93.59% 105.13% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers