Highlights

[3A] QoQ TTM Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     20.83%    YoY -     47.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 317,604 309,365 311,410 311,918 313,724 305,721 302,910 3.22%
  QoQ % 2.66% -0.66% -0.16% -0.58% 2.62% 0.93% -
  Horiz. % 104.85% 102.13% 102.81% 102.97% 103.57% 100.93% 100.00%
PBT 27,766 26,422 26,265 23,980 21,804 17,527 16,120 43.84%
  QoQ % 5.09% 0.60% 9.53% 9.98% 24.40% 8.73% -
  Horiz. % 172.25% 163.91% 162.93% 148.76% 135.26% 108.73% 100.00%
Tax -7,845 -8,293 -8,051 -7,135 -7,863 -6,342 -5,804 22.32%
  QoQ % 5.40% -3.01% -12.84% 9.26% -23.98% -9.27% -
  Horiz. % 135.17% 142.88% 138.71% 122.93% 135.48% 109.27% 100.00%
NP 19,921 18,129 18,214 16,845 13,941 11,185 10,316 55.26%
  QoQ % 9.88% -0.47% 8.13% 20.83% 24.64% 8.42% -
  Horiz. % 193.11% 175.74% 176.56% 163.29% 135.14% 108.42% 100.00%
NP to SH 19,921 18,129 18,214 16,845 13,941 11,185 10,316 55.26%
  QoQ % 9.88% -0.47% 8.13% 20.83% 24.64% 8.42% -
  Horiz. % 193.11% 175.74% 176.56% 163.29% 135.14% 108.42% 100.00%
Tax Rate 28.25 % 31.39 % 30.65 % 29.75 % 36.06 % 36.18 % 36.00 % -14.96%
  QoQ % -10.00% 2.41% 3.03% -17.50% -0.33% 0.50% -
  Horiz. % 78.47% 87.19% 85.14% 82.64% 100.17% 100.50% 100.00%
Total Cost 297,683 291,236 293,196 295,073 299,783 294,536 292,594 1.16%
  QoQ % 2.21% -0.67% -0.64% -1.57% 1.78% 0.66% -
  Horiz. % 101.74% 99.54% 100.21% 100.85% 102.46% 100.66% 100.00%
Net Worth 242,192 236,373 231,827 232,201 227,788 223,476 219,003 6.96%
  QoQ % 2.46% 1.96% -0.16% 1.94% 1.93% 2.04% -
  Horiz. % 110.59% 107.93% 105.86% 106.03% 104.01% 102.04% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 242,192 236,373 231,827 232,201 227,788 223,476 219,003 6.96%
  QoQ % 2.46% 1.96% -0.16% 1.94% 1.93% 2.04% -
  Horiz. % 110.59% 107.93% 105.86% 106.03% 104.01% 102.04% 100.00%
NOSH 392,977 394,943 393,728 393,361 394,166 395,604 393,536 -0.09%
  QoQ % -0.50% 0.31% 0.09% -0.20% -0.36% 0.53% -
  Horiz. % 99.86% 100.36% 100.05% 99.96% 100.16% 100.53% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.27 % 5.86 % 5.85 % 5.40 % 4.44 % 3.66 % 3.41 % 50.25%
  QoQ % 7.00% 0.17% 8.33% 21.62% 21.31% 7.33% -
  Horiz. % 183.87% 171.85% 171.55% 158.36% 130.21% 107.33% 100.00%
ROE 8.23 % 7.67 % 7.86 % 7.25 % 6.12 % 5.00 % 4.71 % 45.22%
  QoQ % 7.30% -2.42% 8.41% 18.46% 22.40% 6.16% -
  Horiz. % 174.73% 162.85% 166.88% 153.93% 129.94% 106.16% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.82 78.33 79.09 79.30 79.59 77.28 76.97 3.32%
  QoQ % 3.18% -0.96% -0.26% -0.36% 2.99% 0.40% -
  Horiz. % 105.00% 101.77% 102.75% 103.03% 103.40% 100.40% 100.00%
EPS 5.07 4.59 4.63 4.28 3.54 2.83 2.62 55.48%
  QoQ % 10.46% -0.86% 8.18% 20.90% 25.09% 8.02% -
  Horiz. % 193.51% 175.19% 176.72% 163.36% 135.11% 108.02% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6163 0.5985 0.5888 0.5903 0.5779 0.5649 0.5565 7.06%
  QoQ % 2.97% 1.65% -0.25% 2.15% 2.30% 1.51% -
  Horiz. % 110.75% 107.55% 105.80% 106.07% 103.85% 101.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.55 62.88 63.29 63.40 63.77 62.14 61.57 3.21%
  QoQ % 2.66% -0.65% -0.17% -0.58% 2.62% 0.93% -
  Horiz. % 104.84% 102.13% 102.79% 102.97% 103.57% 100.93% 100.00%
EPS 4.05 3.68 3.70 3.42 2.83 2.27 2.10 55.12%
  QoQ % 10.05% -0.54% 8.19% 20.85% 24.67% 8.10% -
  Horiz. % 192.86% 175.24% 176.19% 162.86% 134.76% 108.10% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4923 0.4804 0.4712 0.4720 0.4630 0.4542 0.4451 6.97%
  QoQ % 2.48% 1.95% -0.17% 1.94% 1.94% 2.04% -
  Horiz. % 110.60% 107.93% 105.86% 106.04% 104.02% 102.04% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.0900 0.9000 0.8750 0.9550 0.8850 0.8900 0.8400 -
P/RPS 1.35 1.15 1.11 1.20 1.11 1.15 1.09 15.37%
  QoQ % 17.39% 3.60% -7.50% 8.11% -3.48% 5.50% -
  Horiz. % 123.85% 105.50% 101.83% 110.09% 101.83% 105.50% 100.00%
P/EPS 21.50 19.61 18.91 22.30 25.02 31.48 32.04 -23.41%
  QoQ % 9.64% 3.70% -15.20% -10.87% -20.52% -1.75% -
  Horiz. % 67.10% 61.20% 59.02% 69.60% 78.09% 98.25% 100.00%
EY 4.65 5.10 5.29 4.48 4.00 3.18 3.12 30.57%
  QoQ % -8.82% -3.59% 18.08% 12.00% 25.79% 1.92% -
  Horiz. % 149.04% 163.46% 169.55% 143.59% 128.21% 101.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.77 1.50 1.49 1.62 1.53 1.58 1.51 11.20%
  QoQ % 18.00% 0.67% -8.02% 5.88% -3.16% 4.64% -
  Horiz. % 117.22% 99.34% 98.68% 107.28% 101.32% 104.64% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 05/05/15 16/02/15 14/11/14 14/08/14 29/05/14 19/02/14 -
Price 0.9850 0.9650 1.0000 0.9200 0.9800 0.9150 0.9350 -
P/RPS 1.22 1.23 1.26 1.16 1.23 1.18 1.21 0.55%
  QoQ % -0.81% -2.38% 8.62% -5.69% 4.24% -2.48% -
  Horiz. % 100.83% 101.65% 104.13% 95.87% 101.65% 97.52% 100.00%
P/EPS 19.43 21.02 21.62 21.48 27.71 32.36 35.67 -33.38%
  QoQ % -7.56% -2.78% 0.65% -22.48% -14.37% -9.28% -
  Horiz. % 54.47% 58.93% 60.61% 60.22% 77.68% 90.72% 100.00%
EY 5.15 4.76 4.63 4.65 3.61 3.09 2.80 50.29%
  QoQ % 8.19% 2.81% -0.43% 28.81% 16.83% 10.36% -
  Horiz. % 183.93% 170.00% 165.36% 166.07% 128.93% 110.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.60 1.61 1.70 1.56 1.70 1.62 1.68 -3.21%
  QoQ % -0.62% -5.29% 8.97% -8.24% 4.94% -3.57% -
  Horiz. % 95.24% 95.83% 101.19% 92.86% 101.19% 96.43% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers