Highlights

[3A] QoQ TTM Result on 2019-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Dec-2019  [#4]
Profit Trend QoQ -     2.75%    YoY -     1.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 434,260 436,066 442,197 444,518 438,002 437,977 427,046 1.12%
  QoQ % -0.41% -1.39% -0.52% 1.49% 0.01% 2.56% -
  Horiz. % 101.69% 102.11% 103.55% 104.09% 102.57% 102.56% 100.00%
PBT 42,982 40,260 37,375 38,858 37,371 34,203 43,849 -1.32%
  QoQ % 6.76% 7.72% -3.82% 3.98% 9.26% -22.00% -
  Horiz. % 98.02% 91.82% 85.24% 88.62% 85.23% 78.00% 100.00%
Tax -12,201 -10,840 -8,743 -7,514 -7,010 -5,084 -9,902 14.92%
  QoQ % -12.56% -23.98% -16.36% -7.19% -37.88% 48.66% -
  Horiz. % 123.22% 109.47% 88.30% 75.88% 70.79% 51.34% 100.00%
NP 30,781 29,420 28,632 31,344 30,361 29,119 33,947 -6.31%
  QoQ % 4.63% 2.75% -8.65% 3.24% 4.27% -14.22% -
  Horiz. % 90.67% 86.66% 84.34% 92.33% 89.44% 85.78% 100.00%
NP to SH 30,781 29,420 28,632 31,344 30,361 29,119 33,947 -6.31%
  QoQ % 4.63% 2.75% -8.65% 3.24% 4.27% -14.22% -
  Horiz. % 90.67% 86.66% 84.34% 92.33% 89.44% 85.78% 100.00%
Tax Rate 28.39 % 26.92 % 23.39 % 19.34 % 18.76 % 14.86 % 22.58 % 16.48%
  QoQ % 5.46% 15.09% 20.94% 3.09% 26.24% -34.19% -
  Horiz. % 125.73% 119.22% 103.59% 85.65% 83.08% 65.81% 100.00%
Total Cost 403,479 406,646 413,565 413,174 407,641 408,858 393,099 1.75%
  QoQ % -0.78% -1.67% 0.09% 1.36% -0.30% 4.01% -
  Horiz. % 102.64% 103.45% 105.21% 105.11% 103.70% 104.01% 100.00%
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
  QoQ % 2.28% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 9,840 9,840 9,840 9,840 9,840 9,840 9,840 -
  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%
Div Payout % 31.97 % 33.45 % 34.37 % 31.39 % 32.41 % 33.79 % 28.99 % 6.73%
  QoQ % -4.42% -2.68% 9.49% -3.15% -4.08% 16.56% -
  Horiz. % 110.28% 115.38% 118.56% 108.28% 111.80% 116.56% 100.00%
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
  QoQ % 2.28% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
NOSH 491,877 492,000 492,000 492,000 492,000 492,000 492,000 -0.02%
  QoQ % -0.03% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 7.09 % 6.75 % 6.47 % 7.05 % 6.93 % 6.65 % 7.95 % -7.34%
  QoQ % 5.04% 4.33% -8.23% 1.73% 4.21% -16.35% -
  Horiz. % 89.18% 84.91% 81.38% 88.68% 87.17% 83.65% 100.00%
ROE 8.64 % 8.45 % 8.23 % 9.16 % 9.03 % 8.86 % 10.31 % -11.10%
  QoQ % 2.25% 2.67% -10.15% 1.44% 1.92% -14.06% -
  Horiz. % 83.80% 81.96% 79.83% 88.85% 87.58% 85.94% 100.00%
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 88.29 88.63 89.88 90.35 89.02 89.02 86.80 1.14%
  QoQ % -0.38% -1.39% -0.52% 1.49% 0.00% 2.56% -
  Horiz. % 101.72% 102.11% 103.55% 104.09% 102.56% 102.56% 100.00%
EPS 6.26 5.98 5.82 6.37 6.17 5.92 6.90 -6.28%
  QoQ % 4.68% 2.75% -8.63% 3.24% 4.22% -14.20% -
  Horiz. % 90.72% 86.67% 84.35% 92.32% 89.42% 85.80% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  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%
NAPS 0.7240 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.38%
  QoQ % 2.30% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.19% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 88.26 88.63 89.88 90.35 89.02 89.02 86.80 1.12%
  QoQ % -0.42% -1.39% -0.52% 1.49% 0.00% 2.56% -
  Horiz. % 101.68% 102.11% 103.55% 104.09% 102.56% 102.56% 100.00%
EPS 6.26 5.98 5.82 6.37 6.17 5.92 6.90 -6.28%
  QoQ % 4.68% 2.75% -8.63% 3.24% 4.22% -14.20% -
  Horiz. % 90.72% 86.67% 84.35% 92.32% 89.42% 85.80% 100.00%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 -
  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%
NAPS 0.7238 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.36%
  QoQ % 2.27% 0.04% 1.67% 1.86% 2.28% -0.19% -
  Horiz. % 108.16% 105.75% 105.71% 103.97% 102.08% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.6150 0.7350 0.8100 0.8200 0.9350 0.7050 0.8250 -
P/RPS 0.70 0.83 0.90 0.91 1.05 0.79 0.95 -18.40%
  QoQ % -15.66% -7.78% -1.10% -13.33% 32.91% -16.84% -
  Horiz. % 73.68% 87.37% 94.74% 95.79% 110.53% 83.16% 100.00%
P/EPS 9.83 12.29 13.92 12.87 15.15 11.91 11.96 -12.25%
  QoQ % -20.02% -11.71% 8.16% -15.05% 27.20% -0.42% -
  Horiz. % 82.19% 102.76% 116.39% 107.61% 126.67% 99.58% 100.00%
EY 10.18 8.14 7.18 7.77 6.60 8.40 8.36 14.02%
  QoQ % 25.06% 13.37% -7.59% 17.73% -21.43% 0.48% -
  Horiz. % 121.77% 97.37% 85.89% 92.94% 78.95% 100.48% 100.00%
DY 3.25 2.72 2.47 2.44 2.14 2.84 2.42 21.70%
  QoQ % 19.49% 10.12% 1.23% 14.02% -24.65% 17.36% -
  Horiz. % 134.30% 112.40% 102.07% 100.83% 88.43% 117.36% 100.00%
P/NAPS 0.85 1.04 1.15 1.18 1.37 1.06 1.23 -21.82%
  QoQ % -18.27% -9.57% -2.54% -13.87% 29.25% -13.82% -
  Horiz. % 69.11% 84.55% 93.50% 95.93% 111.38% 86.18% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 25/02/20 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 -
Price 0.7550 0.7900 0.8000 0.8550 0.9000 0.8600 0.7600 -
P/RPS 0.86 0.89 0.89 0.95 1.01 0.97 0.88 -1.52%
  QoQ % -3.37% 0.00% -6.32% -5.94% 4.12% 10.23% -
  Horiz. % 97.73% 101.14% 101.14% 107.95% 114.77% 110.23% 100.00%
P/EPS 12.06 13.21 13.75 13.42 14.58 14.53 11.01 6.25%
  QoQ % -8.71% -3.93% 2.46% -7.96% 0.34% 31.97% -
  Horiz. % 109.54% 119.98% 124.89% 121.89% 132.43% 131.97% 100.00%
EY 8.29 7.57 7.27 7.45 6.86 6.88 9.08 -5.88%
  QoQ % 9.51% 4.13% -2.42% 8.60% -0.29% -24.23% -
  Horiz. % 91.30% 83.37% 80.07% 82.05% 75.55% 75.77% 100.00%
DY 2.65 2.53 2.50 2.34 2.22 2.33 2.63 0.51%
  QoQ % 4.74% 1.20% 6.84% 5.41% -4.72% -11.41% -
  Horiz. % 100.76% 96.20% 95.06% 88.97% 84.41% 88.59% 100.00%
P/NAPS 1.04 1.12 1.13 1.23 1.32 1.29 1.14 -5.93%
  QoQ % -7.14% -0.88% -8.13% -6.82% 2.33% 13.16% -
  Horiz. % 91.23% 98.25% 99.12% 107.89% 115.79% 113.16% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers