Highlights

[3A] YoY Annual (Unaudited) 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 YoY -     1.02%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 436,166 436,066 437,977 411,485 387,718 352,400 311,410 5.77%
  YoY % 0.02% -0.44% 6.44% 6.13% 10.02% 13.16% -
  Horiz. % 140.06% 140.03% 140.64% 132.14% 124.50% 113.16% 100.00%
PBT 40,708 40,258 34,204 55,791 53,448 30,350 26,186 7.62%
  YoY % 1.12% 17.70% -38.69% 4.38% 76.11% 15.90% -
  Horiz. % 155.46% 153.74% 130.62% 213.06% 204.11% 115.90% 100.00%
Tax -10,546 -10,840 -5,084 -14,143 -14,527 -10,266 -8,056 4.59%
  YoY % 2.71% -113.22% 64.05% 2.64% -41.51% -27.43% -
  Horiz. % 130.91% 134.56% 63.11% 175.56% 180.33% 127.43% 100.00%
NP 30,162 29,418 29,120 41,648 38,921 20,084 18,130 8.85%
  YoY % 2.53% 1.02% -30.08% 7.01% 93.79% 10.78% -
  Horiz. % 166.37% 162.26% 160.62% 229.72% 214.68% 110.78% 100.00%
NP to SH 30,162 29,418 29,120 41,648 38,921 20,084 18,130 8.85%
  YoY % 2.53% 1.02% -30.08% 7.01% 93.79% 10.78% -
  Horiz. % 166.37% 162.26% 160.62% 229.72% 214.68% 110.78% 100.00%
Tax Rate 25.91 % 26.93 % 14.86 % 25.35 % 27.18 % 33.83 % 30.76 % -2.82%
  YoY % -3.79% 81.22% -41.38% -6.73% -19.66% 9.98% -
  Horiz. % 84.23% 87.55% 48.31% 82.41% 88.36% 109.98% 100.00%
Total Cost 406,004 406,648 408,857 369,837 348,797 332,316 293,280 5.56%
  YoY % -0.16% -0.54% 10.55% 6.03% 4.96% 13.31% -
  Horiz. % 138.44% 138.66% 139.41% 126.10% 118.93% 113.31% 100.00%
Net Worth 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.88%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,151.74% 7.23% -
  Horiz. % 157.70% 150.37% 141.91% 133.58% 12,064.80% 107.23% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,785 9,840 9,840 8,855 7,083 - - -
  YoY % 9.60% 0.00% 11.11% 25.02% 0.00% 0.00% -
  Horiz. % 152.25% 138.91% 138.91% 125.02% 100.00% - -
Div Payout % 35.76 % 33.45 % 33.79 % 21.26 % 18.20 % - % - % -
  YoY % 6.91% -1.01% 58.94% 16.81% 0.00% 0.00% -
  Horiz. % 196.48% 183.79% 185.66% 116.81% 100.00% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.88%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,151.74% 7.23% -
  Horiz. % 157.70% 150.37% 141.91% 133.58% 12,064.80% 107.23% 100.00%
NOSH 490,231 492,000 492,000 492,000 393,538 393,803 393,275 3.74%
  YoY % -0.36% 0.00% 0.00% 25.02% -0.07% 0.13% -
  Horiz. % 124.65% 125.10% 125.10% 125.10% 100.07% 100.13% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.92 % 6.75 % 6.65 % 10.12 % 10.04 % 5.70 % 5.82 % 2.92%
  YoY % 2.52% 1.50% -34.29% 0.80% 76.14% -2.06% -
  Horiz. % 118.90% 115.98% 114.26% 173.88% 172.51% 97.94% 100.00%
ROE 8.26 % 8.45 % 8.86 % 13.46 % 0.14 % 8.09 % 7.83 % 0.89%
  YoY % -2.25% -4.63% -34.18% 9,514.29% -98.27% 3.32% -
  Horiz. % 105.49% 107.92% 113.15% 171.90% 1.79% 103.32% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.97 88.63 89.02 83.64 98.52 89.49 79.18 1.96%
  YoY % 0.38% -0.44% 6.43% -15.10% 10.09% 13.02% -
  Horiz. % 112.36% 111.93% 112.43% 105.63% 124.43% 113.02% 100.00%
EPS 6.16 5.98 5.92 9.20 9.89 5.10 4.61 4.94%
  YoY % 3.01% 1.01% -35.65% -6.98% 93.92% 10.63% -
  Horiz. % 133.62% 129.72% 128.42% 199.57% 214.53% 110.63% 100.00%
DPS 2.20 2.00 2.00 1.80 1.80 0.00 0.00 -
  YoY % 10.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 111.11% 111.11% 100.00% 100.00% - -
NAPS 0.7449 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 3.99%
  YoY % 5.26% 5.96% 6.24% -99.11% 11,159.32% 7.08% -
  Horiz. % 126.51% 120.19% 113.43% 106.78% 12,056.72% 107.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.65 88.63 89.02 83.64 78.80 71.63 63.29 5.77%
  YoY % 0.02% -0.44% 6.43% 6.14% 10.01% 13.18% -
  Horiz. % 140.07% 140.04% 140.65% 132.15% 124.51% 113.18% 100.00%
EPS 6.13 5.98 5.92 9.20 7.91 4.08 3.68 8.87%
  YoY % 2.51% 1.01% -35.65% 16.31% 93.87% 10.87% -
  Horiz. % 166.58% 162.50% 160.87% 250.00% 214.95% 110.87% 100.00%
DPS 2.19 2.00 2.00 1.80 1.44 0.00 0.00 -
  YoY % 9.50% 0.00% 11.11% 25.00% 0.00% 0.00% -
  Horiz. % 152.08% 138.89% 138.89% 125.00% 100.00% - -
NAPS 0.7422 0.7077 0.6679 0.6287 56.7832 0.5047 0.4707 7.88%
  YoY % 4.87% 5.96% 6.24% -98.89% 11,150.88% 7.22% -
  Horiz. % 157.68% 150.35% 141.90% 133.57% 12,063.57% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8450 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 -
P/RPS 0.95 0.83 0.79 1.20 1.33 1.17 1.11 -2.56%
  YoY % 14.46% 5.06% -34.17% -9.77% 13.68% 5.41% -
  Horiz. % 85.59% 74.77% 71.17% 108.11% 119.82% 105.41% 100.00%
P/EPS 13.73 12.29 11.91 11.81 13.25 20.59 18.98 -5.25%
  YoY % 11.72% 3.19% 0.85% -10.87% -35.65% 8.48% -
  Horiz. % 72.34% 64.75% 62.75% 62.22% 69.81% 108.48% 100.00%
EY 7.28 8.14 8.40 8.47 7.55 4.86 5.27 5.53%
  YoY % -10.57% -3.10% -0.83% 12.19% 55.35% -7.78% -
  Horiz. % 138.14% 154.46% 159.39% 160.72% 143.26% 92.22% 100.00%
DY 2.60 2.72 2.84 1.80 1.37 0.00 0.00 -
  YoY % -4.41% -4.23% 57.78% 31.39% 0.00% 0.00% -
  Horiz. % 189.78% 198.54% 207.30% 131.39% 100.00% - -
P/NAPS 1.13 1.04 1.06 1.59 0.02 1.67 1.49 -4.50%
  YoY % 8.65% -1.89% -33.33% 7,850.00% -98.80% 12.08% -
  Horiz. % 75.84% 69.80% 71.14% 106.71% 1.34% 112.08% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 -
Price 0.8050 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 -
P/RPS 0.90 0.89 0.97 1.17 1.39 1.22 1.26 -5.45%
  YoY % 1.12% -8.25% -17.09% -15.83% 13.93% -3.17% -
  Horiz. % 71.43% 70.63% 76.98% 92.86% 110.32% 96.83% 100.00%
P/EPS 13.08 13.21 14.53 11.58 13.85 21.37 21.69 -8.08%
  YoY % -0.98% -9.08% 25.47% -16.39% -35.19% -1.48% -
  Horiz. % 60.30% 60.90% 66.99% 53.39% 63.85% 98.52% 100.00%
EY 7.64 7.57 6.88 8.64 7.22 4.68 4.61 8.78%
  YoY % 0.92% 10.03% -20.37% 19.67% 54.27% 1.52% -
  Horiz. % 165.73% 164.21% 149.24% 187.42% 156.62% 101.52% 100.00%
DY 2.73 2.53 2.33 1.84 1.31 0.00 0.00 -
  YoY % 7.91% 8.58% 26.63% 40.46% 0.00% 0.00% -
  Horiz. % 208.40% 193.13% 177.86% 140.46% 100.00% - -
P/NAPS 1.08 1.12 1.29 1.56 0.02 1.73 1.70 -7.28%
  YoY % -3.57% -13.18% -17.31% 7,700.00% -98.84% 1.76% -
  Horiz. % 63.53% 65.88% 75.88% 91.76% 1.18% 101.76% 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
 
 

575  350  587 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.095+0.005 
 TAWIN-OR 0.075-0.03 
 VIZIONE 0.23-0.015 
 UCREST 0.345-0.005 
 TANCO 0.11+0.01 
 JAKS 0.645+0.03 
 MINHO-WC 0.09-0.015 
 TAWIN 0.155-0.01 
 CAREPLS 2.41+0.18 
 HIAPTEK-WB 0.12+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. TAWIN: Enters into EV Market, where EV Copper Demand may potentially rise by 9-FOLD by 2027 gemfinding
2. From Permafrost to Precipitation, Calvin Tan Research (At what stage is Glove, Steel/Aluminium & Palm Oil Stocks currently? THE INVESTMENT APPROACH OF CALVIN TAN
3. What pushes the stock price up or down? Koon Yew Yin Koon Yew Yin's Blog
4. JAKS: What should I response? Any advice! Sslee blog
5. Malaysia's new Covid-19 cases jump to 4,498, highest in three months - Koon Yew Yin Koon Yew Yin's Blog
6. PALM OIL - The Investment That Separates Billionaires from Millionaires (Reposted article) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. PublicInvest Research Headlines - 7 May 2021 PublicInvest Research
8. SDRED's 31% Stake in Iron Ore Miner is Worth As Much as SDRED's Market Cap Already The Pelham Blue Fund
PARTNERS & BROKERS