Highlights

[3A] QoQ TTM Result on 2018-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -14.22%    YoY -     -30.08%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 442,197 444,518 438,002 437,977 427,046 409,804 410,781 5.03%
  QoQ % -0.52% 1.49% 0.01% 2.56% 4.21% -0.24% -
  Horiz. % 107.65% 108.21% 106.63% 106.62% 103.96% 99.76% 100.00%
PBT 37,375 38,858 37,371 34,203 43,849 44,212 48,286 -15.68%
  QoQ % -3.82% 3.98% 9.26% -22.00% -0.82% -8.44% -
  Horiz. % 77.40% 80.47% 77.40% 70.83% 90.81% 91.56% 100.00%
Tax -8,743 -7,514 -7,010 -5,084 -9,902 -10,538 -10,723 -12.71%
  QoQ % -16.36% -7.19% -37.88% 48.66% 6.04% 1.73% -
  Horiz. % 81.54% 70.07% 65.37% 47.41% 92.34% 98.27% 100.00%
NP 28,632 31,344 30,361 29,119 33,947 33,674 37,563 -16.54%
  QoQ % -8.65% 3.24% 4.27% -14.22% 0.81% -10.35% -
  Horiz. % 76.22% 83.44% 80.83% 77.52% 90.37% 89.65% 100.00%
NP to SH 28,632 31,344 30,361 29,119 33,947 33,674 37,563 -16.54%
  QoQ % -8.65% 3.24% 4.27% -14.22% 0.81% -10.35% -
  Horiz. % 76.22% 83.44% 80.83% 77.52% 90.37% 89.65% 100.00%
Tax Rate 23.39 % 19.34 % 18.76 % 14.86 % 22.58 % 23.84 % 22.21 % 3.51%
  QoQ % 20.94% 3.09% 26.24% -34.19% -5.29% 7.34% -
  Horiz. % 105.31% 87.08% 84.47% 66.91% 101.67% 107.34% 100.00%
Total Cost 413,565 413,174 407,641 408,858 393,099 376,130 373,218 7.08%
  QoQ % 0.09% 1.36% -0.30% 4.01% 4.51% 0.78% -
  Horiz. % 110.81% 110.71% 109.22% 109.55% 105.33% 100.78% 100.00%
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,840 9,840 9,840 9,840 9,840 8,855 8,855 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
Div Payout % 34.37 % 31.39 % 32.41 % 33.79 % 28.99 % 26.30 % 23.58 % 28.53%
  QoQ % 9.49% -3.15% -4.08% 16.56% 10.23% 11.54% -
  Horiz. % 145.76% 133.12% 137.45% 143.30% 122.94% 111.54% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.47 % 7.05 % 6.93 % 6.65 % 7.95 % 8.22 % 9.14 % -20.56%
  QoQ % -8.23% 1.73% 4.21% -16.35% -3.28% -10.07% -
  Horiz. % 70.79% 77.13% 75.82% 72.76% 86.98% 89.93% 100.00%
ROE 8.23 % 9.16 % 9.03 % 8.86 % 10.31 % 10.50 % 11.90 % -21.78%
  QoQ % -10.15% 1.44% 1.92% -14.06% -1.81% -11.76% -
  Horiz. % 69.16% 76.97% 75.88% 74.45% 86.64% 88.24% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.88 90.35 89.02 89.02 86.80 83.29 83.49 5.03%
  QoQ % -0.52% 1.49% 0.00% 2.56% 4.21% -0.24% -
  Horiz. % 107.65% 108.22% 106.62% 106.62% 103.96% 99.76% 100.00%
EPS 5.82 6.37 6.17 5.92 6.90 6.84 7.63 -16.50%
  QoQ % -8.63% 3.24% 4.22% -14.20% 0.88% -10.35% -
  Horiz. % 76.28% 83.49% 80.87% 77.59% 90.43% 89.65% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.80 1.80 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 89.88 90.35 89.02 89.02 86.80 83.29 83.49 5.03%
  QoQ % -0.52% 1.49% 0.00% 2.56% 4.21% -0.24% -
  Horiz. % 107.65% 108.22% 106.62% 106.62% 103.96% 99.76% 100.00%
EPS 5.82 6.37 6.17 5.92 6.90 6.84 7.63 -16.50%
  QoQ % -8.63% 3.24% 4.22% -14.20% 0.88% -10.35% -
  Horiz. % 76.28% 83.49% 80.87% 77.59% 90.43% 89.65% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 1.80 1.80 7.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 11.11% 0.00% -
  Horiz. % 111.11% 111.11% 111.11% 111.11% 111.11% 100.00% 100.00%
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
  QoQ % 1.67% 1.86% 2.28% -0.19% 2.62% 1.67% -
  Horiz. % 110.29% 108.48% 106.50% 104.13% 104.33% 101.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.8100 0.8200 0.9350 0.7050 0.8250 0.9400 1.0600 -
P/RPS 0.90 0.91 1.05 0.79 0.95 1.13 1.27 -20.50%
  QoQ % -1.10% -13.33% 32.91% -16.84% -15.93% -11.02% -
  Horiz. % 70.87% 71.65% 82.68% 62.20% 74.80% 88.98% 100.00%
P/EPS 13.92 12.87 15.15 11.91 11.96 13.73 13.88 0.19%
  QoQ % 8.16% -15.05% 27.20% -0.42% -12.89% -1.08% -
  Horiz. % 100.29% 92.72% 109.15% 85.81% 86.17% 98.92% 100.00%
EY 7.18 7.77 6.60 8.40 8.36 7.28 7.20 -0.19%
  QoQ % -7.59% 17.73% -21.43% 0.48% 14.84% 1.11% -
  Horiz. % 99.72% 107.92% 91.67% 116.67% 116.11% 101.11% 100.00%
DY 2.47 2.44 2.14 2.84 2.42 1.91 1.70 28.25%
  QoQ % 1.23% 14.02% -24.65% 17.36% 26.70% 12.35% -
  Horiz. % 145.29% 143.53% 125.88% 167.06% 142.35% 112.35% 100.00%
P/NAPS 1.15 1.18 1.37 1.06 1.23 1.44 1.65 -21.37%
  QoQ % -2.54% -13.87% 29.25% -13.82% -14.58% -12.73% -
  Horiz. % 69.70% 71.52% 83.03% 64.24% 74.55% 87.27% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 -
Price 0.8000 0.8550 0.9000 0.8600 0.7600 0.9500 1.0500 -
P/RPS 0.89 0.95 1.01 0.97 0.88 1.14 1.26 -20.67%
  QoQ % -6.32% -5.94% 4.12% 10.23% -22.81% -9.52% -
  Horiz. % 70.63% 75.40% 80.16% 76.98% 69.84% 90.48% 100.00%
P/EPS 13.75 13.42 14.58 14.53 11.01 13.88 13.75 -
  QoQ % 2.46% -7.96% 0.34% 31.97% -20.68% 0.95% -
  Horiz. % 100.00% 97.60% 106.04% 105.67% 80.07% 100.95% 100.00%
EY 7.27 7.45 6.86 6.88 9.08 7.20 7.27 -
  QoQ % -2.42% 8.60% -0.29% -24.23% 26.11% -0.96% -
  Horiz. % 100.00% 102.48% 94.36% 94.64% 124.90% 99.04% 100.00%
DY 2.50 2.34 2.22 2.33 2.63 1.89 1.71 28.78%
  QoQ % 6.84% 5.41% -4.72% -11.41% 39.15% 10.53% -
  Horiz. % 146.20% 136.84% 129.82% 136.26% 153.80% 110.53% 100.00%
P/NAPS 1.13 1.23 1.32 1.29 1.14 1.46 1.64 -21.97%
  QoQ % -8.13% -6.82% 2.33% 13.16% -21.92% -10.98% -
  Horiz. % 68.90% 75.00% 80.49% 78.66% 69.51% 89.02% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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