Highlights

[3A] QoQ TTM Result on 2016-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     15.82%    YoY -     28.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 387,718 386,605 389,513 385,375 352,400 335,775 317,604 14.15%
  QoQ % 0.29% -0.75% 1.07% 9.36% 4.95% 5.72% -
  Horiz. % 122.08% 121.73% 122.64% 121.34% 110.96% 105.72% 100.00%
PBT 53,448 40,411 36,686 33,702 30,350 33,035 27,766 54.44%
  QoQ % 32.26% 10.15% 8.85% 11.04% -8.13% 18.98% -
  Horiz. % 192.49% 145.54% 132.13% 121.38% 109.31% 118.98% 100.00%
Tax -14,527 -11,374 -11,284 -10,443 -10,268 -11,292 -7,845 50.51%
  QoQ % -27.72% -0.80% -8.05% -1.70% 9.07% -43.94% -
  Horiz. % 185.18% 144.98% 143.84% 133.12% 130.89% 143.94% 100.00%
NP 38,921 29,037 25,402 23,259 20,082 21,743 19,921 55.97%
  QoQ % 34.04% 14.31% 9.21% 15.82% -7.64% 9.15% -
  Horiz. % 195.38% 145.76% 127.51% 116.76% 100.81% 109.15% 100.00%
NP to SH 38,921 29,037 25,402 23,259 20,082 21,743 19,921 55.97%
  QoQ % 34.04% 14.31% 9.21% 15.82% -7.64% 9.15% -
  Horiz. % 195.38% 145.76% 127.51% 116.76% 100.81% 109.15% 100.00%
Tax Rate 27.18 % 28.15 % 30.76 % 30.99 % 33.83 % 34.18 % 28.25 % -2.53%
  QoQ % -3.45% -8.49% -0.74% -8.39% -1.02% 20.99% -
  Horiz. % 96.21% 99.65% 108.88% 109.70% 119.75% 120.99% 100.00%
Total Cost 348,797 357,568 364,111 362,116 332,318 314,032 297,683 11.09%
  QoQ % -2.45% -1.80% 0.55% 8.97% 5.82% 5.49% -
  Horiz. % 117.17% 120.12% 122.32% 121.64% 111.63% 105.49% 100.00%
Net Worth 27,949,345 0 263,072 253,744 248,239 251,685 242,192 2,236.46%
  QoQ % 0.00% 0.00% 3.68% 2.22% -1.37% 3.92% -
  Horiz. % 11,540.16% 0.00% 108.62% 104.77% 102.50% 103.92% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 7,073 7,073 5,517 5,517 5,517 5,517 0 -
  QoQ % 0.00% 28.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.19% 128.19% 100.00% 100.00% 100.00% 100.00% -
Div Payout % 18.17 % 24.36 % 21.72 % 23.72 % 27.48 % 25.38 % - % -
  QoQ % -25.41% 12.15% -8.43% -13.68% 8.27% 0.00% -
  Horiz. % 71.59% 95.98% 85.58% 93.46% 108.27% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 27,949,345 0 263,072 253,744 248,239 251,685 242,192 2,236.46%
  QoQ % 0.00% 0.00% 3.68% 2.22% -1.37% 3.92% -
  Horiz. % 11,540.16% 0.00% 108.62% 104.77% 102.50% 103.92% 100.00%
NOSH 393,708 392,945 393,879 393,647 393,717 394,121 392,977 0.12%
  QoQ % 0.19% -0.24% 0.06% -0.02% -0.10% 0.29% -
  Horiz. % 100.19% 99.99% 100.23% 100.17% 100.19% 100.29% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 10.04 % 7.51 % 6.52 % 6.04 % 5.70 % 6.48 % 6.27 % 36.68%
  QoQ % 33.69% 15.18% 7.95% 5.96% -12.04% 3.35% -
  Horiz. % 160.13% 119.78% 103.99% 96.33% 90.91% 103.35% 100.00%
ROE 0.14 % - % 9.66 % 9.17 % 8.09 % 8.64 % 8.23 % -93.30%
  QoQ % 0.00% 0.00% 5.34% 13.35% -6.37% 4.98% -
  Horiz. % 1.70% 0.00% 117.38% 111.42% 98.30% 104.98% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 98.48 98.39 98.89 97.90 89.51 85.20 80.82 14.01%
  QoQ % 0.09% -0.51% 1.01% 9.37% 5.06% 5.42% -
  Horiz. % 121.85% 121.74% 122.36% 121.13% 110.75% 105.42% 100.00%
EPS 9.89 7.39 6.45 5.91 5.10 5.52 5.07 55.80%
  QoQ % 33.83% 14.57% 9.14% 15.88% -7.61% 8.88% -
  Horiz. % 195.07% 145.76% 127.22% 116.57% 100.59% 108.88% 100.00%
DPS 1.80 1.80 1.40 1.40 1.40 1.40 0.00 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 128.57% 100.00% 100.00% 100.00% 100.00% -
NAPS 70.9900 0.0000 0.6679 0.6446 0.6305 0.6386 0.6163 2,233.58%
  QoQ % 0.00% 0.00% 3.61% 2.24% -1.27% 3.62% -
  Horiz. % 11,518.74% 0.00% 108.37% 104.59% 102.30% 103.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 78.80 78.58 79.17 78.33 71.63 68.25 64.55 14.15%
  QoQ % 0.28% -0.75% 1.07% 9.35% 4.95% 5.73% -
  Horiz. % 122.08% 121.74% 122.65% 121.35% 110.97% 105.73% 100.00%
EPS 7.91 5.90 5.16 4.73 4.08 4.42 4.05 55.93%
  QoQ % 34.07% 14.34% 9.09% 15.93% -7.69% 9.14% -
  Horiz. % 195.31% 145.68% 127.41% 116.79% 100.74% 109.14% 100.00%
DPS 1.44 1.44 1.12 1.12 1.12 1.12 0.00 -
  QoQ % 0.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 128.57% 100.00% 100.00% 100.00% 100.00% -
NAPS 56.8076 0.0000 0.5347 0.5157 0.5046 0.5116 0.4923 2,236.34%
  QoQ % 0.00% 0.00% 3.68% 2.20% -1.37% 3.92% -
  Horiz. % 11,539.22% 0.00% 108.61% 104.75% 102.50% 103.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.3100 1.3200 1.3400 1.0300 1.0500 0.9500 1.0900 -
P/RPS 1.33 1.34 1.36 1.05 1.17 1.12 1.35 -0.99%
  QoQ % -0.75% -1.47% 29.52% -10.26% 4.46% -17.04% -
  Horiz. % 98.52% 99.26% 100.74% 77.78% 86.67% 82.96% 100.00%
P/EPS 13.25 17.86 20.78 17.43 20.59 17.22 21.50 -27.47%
  QoQ % -25.81% -14.05% 19.22% -15.35% 19.57% -19.91% -
  Horiz. % 61.63% 83.07% 96.65% 81.07% 95.77% 80.09% 100.00%
EY 7.55 5.60 4.81 5.74 4.86 5.81 4.65 37.94%
  QoQ % 34.82% 16.42% -16.20% 18.11% -16.35% 24.95% -
  Horiz. % 162.37% 120.43% 103.44% 123.44% 104.52% 124.95% 100.00%
DY 1.37 1.36 1.04 1.36 1.33 1.47 0.00 -
  QoQ % 0.74% 30.77% -23.53% 2.26% -9.52% 0.00% -
  Horiz. % 93.20% 92.52% 70.75% 92.52% 90.48% 100.00% -
P/NAPS 0.02 0.00 2.01 1.60 1.67 1.49 1.77 -94.90%
  QoQ % 0.00% 0.00% 25.62% -4.19% 12.08% -15.82% -
  Horiz. % 1.13% 0.00% 113.56% 90.40% 94.35% 84.18% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 15/11/16 19/08/16 05/05/16 24/02/16 24/11/15 14/08/15 -
Price 1.3700 1.2400 1.3800 1.0600 1.0900 1.0600 0.9850 -
P/RPS 1.39 1.26 1.40 1.08 1.22 1.24 1.22 9.04%
  QoQ % 10.32% -10.00% 29.63% -11.48% -1.61% 1.64% -
  Horiz. % 113.93% 103.28% 114.75% 88.52% 100.00% 101.64% 100.00%
P/EPS 13.86 16.78 21.40 17.94 21.37 19.21 19.43 -20.08%
  QoQ % -17.40% -21.59% 19.29% -16.05% 11.24% -1.13% -
  Horiz. % 71.33% 86.36% 110.14% 92.33% 109.98% 98.87% 100.00%
EY 7.22 5.96 4.67 5.57 4.68 5.20 5.15 25.13%
  QoQ % 21.14% 27.62% -16.16% 19.02% -10.00% 0.97% -
  Horiz. % 140.19% 115.73% 90.68% 108.16% 90.87% 100.97% 100.00%
DY 1.31 1.45 1.01 1.32 1.28 1.32 0.00 -
  QoQ % -9.66% 43.56% -23.48% 3.13% -3.03% 0.00% -
  Horiz. % 99.24% 109.85% 76.52% 100.00% 96.97% 100.00% -
P/NAPS 0.02 0.00 2.07 1.64 1.73 1.66 1.60 -94.54%
  QoQ % 0.00% 0.00% 26.22% -5.20% 4.22% 3.75% -
  Horiz. % 1.25% 0.00% 129.38% 102.50% 108.12% 103.75% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. Hartalega delivers record net profit in Q3 from higher sales volume gloveharicut
PARTNERS & BROKERS