Highlights

[3A] QoQ TTM Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -9.95%    YoY -     -37.46%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 311,918 313,724 305,721 302,910 307,989 313,437 308,817 0.67%
  QoQ % -0.58% 2.62% 0.93% -1.65% -1.74% 1.50% -
  Horiz. % 101.00% 101.59% 99.00% 98.09% 99.73% 101.50% 100.00%
PBT 23,980 21,804 17,527 16,120 17,814 20,612 21,430 7.78%
  QoQ % 9.98% 24.40% 8.73% -9.51% -13.57% -3.82% -
  Horiz. % 111.90% 101.75% 81.79% 75.22% 83.13% 96.18% 100.00%
Tax -7,135 -7,863 -6,342 -5,804 -6,358 -6,457 -6,143 10.48%
  QoQ % 9.26% -23.98% -9.27% 8.71% 1.53% -5.11% -
  Horiz. % 116.15% 128.00% 103.24% 94.48% 103.50% 105.11% 100.00%
NP 16,845 13,941 11,185 10,316 11,456 14,155 15,287 6.68%
  QoQ % 20.83% 24.64% 8.42% -9.95% -19.07% -7.40% -
  Horiz. % 110.19% 91.20% 73.17% 67.48% 74.94% 92.60% 100.00%
NP to SH 16,845 13,941 11,185 10,316 11,456 14,155 15,287 6.68%
  QoQ % 20.83% 24.64% 8.42% -9.95% -19.07% -7.40% -
  Horiz. % 110.19% 91.20% 73.17% 67.48% 74.94% 92.60% 100.00%
Tax Rate 29.75 % 36.06 % 36.18 % 36.00 % 35.69 % 31.33 % 28.67 % 2.49%
  QoQ % -17.50% -0.33% 0.50% 0.87% 13.92% 9.28% -
  Horiz. % 103.77% 125.78% 126.19% 125.57% 124.49% 109.28% 100.00%
Total Cost 295,073 299,783 294,536 292,594 296,533 299,282 293,530 0.35%
  QoQ % -1.57% 1.78% 0.66% -1.33% -0.92% 1.96% -
  Horiz. % 100.53% 102.13% 100.34% 99.68% 101.02% 101.96% 100.00%
Net Worth 232,201 227,788 223,476 219,003 220,940 220,151 217,846 4.34%
  QoQ % 1.94% 1.93% 2.04% -0.88% 0.36% 1.06% -
  Horiz. % 106.59% 104.56% 102.58% 100.53% 101.42% 101.06% 100.00%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 232,201 227,788 223,476 219,003 220,940 220,151 217,846 4.34%
  QoQ % 1.94% 1.93% 2.04% -0.88% 0.36% 1.06% -
  Horiz. % 106.59% 104.56% 102.58% 100.53% 101.42% 101.06% 100.00%
NOSH 393,361 394,166 395,604 393,536 394,888 394,677 395,797 -0.41%
  QoQ % -0.20% -0.36% 0.53% -0.34% 0.05% -0.28% -
  Horiz. % 99.38% 99.59% 99.95% 99.43% 99.77% 99.72% 100.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.40 % 4.44 % 3.66 % 3.41 % 3.72 % 4.52 % 4.95 % 5.97%
  QoQ % 21.62% 21.31% 7.33% -8.33% -17.70% -8.69% -
  Horiz. % 109.09% 89.70% 73.94% 68.89% 75.15% 91.31% 100.00%
ROE 7.25 % 6.12 % 5.00 % 4.71 % 5.19 % 6.43 % 7.02 % 2.17%
  QoQ % 18.46% 22.40% 6.16% -9.25% -19.28% -8.40% -
  Horiz. % 103.28% 87.18% 71.23% 67.09% 73.93% 91.60% 100.00%
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 79.30 79.59 77.28 76.97 77.99 79.42 78.02 1.09%
  QoQ % -0.36% 2.99% 0.40% -1.31% -1.80% 1.79% -
  Horiz. % 101.64% 102.01% 99.05% 98.65% 99.96% 101.79% 100.00%
EPS 4.28 3.54 2.83 2.62 2.90 3.59 3.86 7.12%
  QoQ % 20.90% 25.09% 8.02% -9.66% -19.22% -6.99% -
  Horiz. % 110.88% 91.71% 73.32% 67.88% 75.13% 93.01% 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 0.5903 0.5779 0.5649 0.5565 0.5595 0.5578 0.5504 4.77%
  QoQ % 2.15% 2.30% 1.51% -0.54% 0.30% 1.34% -
  Horiz. % 107.25% 105.00% 102.63% 101.11% 101.65% 101.34% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 63.40 63.77 62.14 61.57 62.60 63.71 62.77 0.67%
  QoQ % -0.58% 2.62% 0.93% -1.65% -1.74% 1.50% -
  Horiz. % 101.00% 101.59% 99.00% 98.09% 99.73% 101.50% 100.00%
EPS 3.42 2.83 2.27 2.10 2.33 2.88 3.11 6.53%
  QoQ % 20.85% 24.67% 8.10% -9.87% -19.10% -7.40% -
  Horiz. % 109.97% 91.00% 72.99% 67.52% 74.92% 92.60% 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 0.4720 0.4630 0.4542 0.4451 0.4491 0.4475 0.4428 4.35%
  QoQ % 1.94% 1.94% 2.04% -0.89% 0.36% 1.06% -
  Horiz. % 106.59% 104.56% 102.57% 100.52% 101.42% 101.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.9550 0.8850 0.8900 0.8400 0.9900 1.0500 1.0500 -
P/RPS 1.20 1.11 1.15 1.09 1.27 1.32 1.35 -7.55%
  QoQ % 8.11% -3.48% 5.50% -14.17% -3.79% -2.22% -
  Horiz. % 88.89% 82.22% 85.19% 80.74% 94.07% 97.78% 100.00%
P/EPS 22.30 25.02 31.48 32.04 34.13 29.28 27.19 -12.37%
  QoQ % -10.87% -20.52% -1.75% -6.12% 16.56% 7.69% -
  Horiz. % 82.02% 92.02% 115.78% 117.84% 125.52% 107.69% 100.00%
EY 4.48 4.00 3.18 3.12 2.93 3.42 3.68 14.00%
  QoQ % 12.00% 25.79% 1.92% 6.48% -14.33% -7.07% -
  Horiz. % 121.74% 108.70% 86.41% 84.78% 79.62% 92.93% 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 1.62 1.53 1.58 1.51 1.77 1.88 1.91 -10.39%
  QoQ % 5.88% -3.16% 4.64% -14.69% -5.85% -1.57% -
  Horiz. % 84.82% 80.10% 82.72% 79.06% 92.67% 98.43% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 14/11/14 14/08/14 29/05/14 19/02/14 20/11/13 23/08/13 26/04/13 -
Price 0.9200 0.9800 0.9150 0.9350 0.9300 1.0300 1.0200 -
P/RPS 1.16 1.23 1.18 1.21 1.19 1.30 1.31 -7.78%
  QoQ % -5.69% 4.24% -2.48% 1.68% -8.46% -0.76% -
  Horiz. % 88.55% 93.89% 90.08% 92.37% 90.84% 99.24% 100.00%
P/EPS 21.48 27.71 32.36 35.67 32.06 28.72 26.41 -12.86%
  QoQ % -22.48% -14.37% -9.28% 11.26% 11.63% 8.75% -
  Horiz. % 81.33% 104.92% 122.53% 135.06% 121.39% 108.75% 100.00%
EY 4.65 3.61 3.09 2.80 3.12 3.48 3.79 14.59%
  QoQ % 28.81% 16.83% 10.36% -10.26% -10.34% -8.18% -
  Horiz. % 122.69% 95.25% 81.53% 73.88% 82.32% 91.82% 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 1.56 1.70 1.62 1.68 1.66 1.85 1.85 -10.74%
  QoQ % -8.24% 4.94% -3.57% 1.20% -10.27% 0.00% -
  Horiz. % 84.32% 91.89% 87.57% 90.81% 89.73% 100.00% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers