Highlights

[3A] YoY Annualized Quarter Result on 2015-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     49.50%    YoY -     19.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 407,678 411,040 408,910 334,684 322,296 300,668 286,652 6.04%
  YoY % -0.82% 0.52% 22.18% 3.84% 7.19% 4.89% -
  Horiz. % 142.22% 143.39% 142.65% 116.76% 112.43% 104.89% 100.00%
PBT 27,766 50,924 44,456 31,784 28,782 17,414 20,188 5.45%
  YoY % -45.48% 14.55% 39.87% 10.43% 65.28% -13.74% -
  Horiz. % 137.54% 252.25% 220.21% 157.44% 142.57% 86.26% 100.00%
Tax -4,720 -11,930 -12,796 -10,764 -11,176 -7,058 -5,770 -3.29%
  YoY % 60.44% 6.77% -18.88% 3.69% -58.35% -22.32% -
  Horiz. % 81.80% 206.76% 221.77% 186.55% 193.69% 122.32% 100.00%
NP 23,046 38,994 31,660 21,020 17,606 10,356 14,418 8.13%
  YoY % -40.90% 23.16% 50.62% 19.39% 70.01% -28.17% -
  Horiz. % 159.84% 270.45% 219.59% 145.79% 122.11% 71.83% 100.00%
NP to SH 23,046 38,994 31,660 21,020 17,606 10,356 14,418 8.13%
  YoY % -40.90% 23.16% 50.62% 19.39% 70.01% -28.17% -
  Horiz. % 159.84% 270.45% 219.59% 145.79% 122.11% 71.83% 100.00%
Tax Rate 17.00 % 23.43 % 28.78 % 33.87 % 38.83 % 40.53 % 28.58 % -8.29%
  YoY % -27.44% -18.59% -15.03% -12.77% -4.19% 41.81% -
  Horiz. % 59.48% 81.98% 100.70% 118.51% 135.86% 141.81% 100.00%
Total Cost 384,632 372,046 377,250 313,664 304,690 290,312 272,234 5.93%
  YoY % 3.38% -1.38% 20.27% 2.95% 4.95% 6.64% -
  Horiz. % 141.29% 136.66% 138.58% 115.22% 111.92% 106.64% 100.00%
Net Worth 320,833 340,218 263,006 242,595 227,109 218,809 0 -
  YoY % -5.70% 29.36% 8.41% 6.82% 3.79% 0.00% -
  Horiz. % 146.63% 155.49% 120.20% 110.87% 103.79% 100.00% -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,833 340,218 263,006 242,595 227,109 218,809 0 -
  YoY % -5.70% 29.36% 8.41% 6.82% 3.79% 0.00% -
  Horiz. % 146.63% 155.49% 120.20% 110.87% 103.79% 100.00% -
NOSH 492,000 492,000 393,781 393,632 392,991 392,272 393,281 3.80%
  YoY % 0.00% 24.94% 0.04% 0.16% 0.18% -0.26% -
  Horiz. % 125.10% 125.10% 100.13% 100.09% 99.93% 99.74% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 5.65 % 9.49 % 7.74 % 6.28 % 5.46 % 3.44 % 5.03 % 1.96%
  YoY % -40.46% 22.61% 23.25% 15.02% 58.72% -31.61% -
  Horiz. % 112.33% 188.67% 153.88% 124.85% 108.55% 68.39% 100.00%
ROE 7.18 % 11.46 % 12.04 % 8.66 % 7.75 % 4.73 % - % -
  YoY % -37.35% -4.82% 39.03% 11.74% 63.85% 0.00% -
  Horiz. % 151.80% 242.28% 254.55% 183.09% 163.85% 100.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 82.86 83.54 103.84 85.02 82.01 76.65 72.89 2.16%
  YoY % -0.81% -19.55% 22.14% 3.67% 6.99% 5.16% -
  Horiz. % 113.68% 114.61% 142.46% 116.64% 112.51% 105.16% 100.00%
EPS 4.68 9.66 8.04 5.34 4.48 2.64 3.66 4.18%
  YoY % -51.55% 20.15% 50.56% 19.20% 69.70% -27.87% -
  Horiz. % 127.87% 263.93% 219.67% 145.90% 122.40% 72.13% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6521 0.6915 0.6679 0.6163 0.5779 0.5578 0.0000 -
  YoY % -5.70% 3.53% 8.37% 6.64% 3.60% 0.00% -
  Horiz. % 116.91% 123.97% 119.74% 110.49% 103.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 82.86 83.54 83.11 68.03 65.51 61.11 58.26 6.04%
  YoY % -0.81% 0.52% 22.17% 3.85% 7.20% 4.89% -
  Horiz. % 142.22% 143.39% 142.65% 116.77% 112.44% 104.89% 100.00%
EPS 4.68 9.66 6.43 4.27 3.58 2.10 2.93 8.11%
  YoY % -51.55% 50.23% 50.59% 19.27% 70.48% -28.33% -
  Horiz. % 159.73% 329.69% 219.45% 145.73% 122.18% 71.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.6521 0.6915 0.5346 0.4931 0.4616 0.4447 0.0000 -
  YoY % -5.70% 29.35% 8.42% 6.82% 3.80% 0.00% -
  Horiz. % 146.64% 155.50% 120.22% 110.88% 103.80% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9400 1.3100 1.3400 1.0900 0.8850 1.0500 1.1400 -
P/RPS 1.13 1.57 1.29 1.28 1.08 1.37 1.56 -5.23%
  YoY % -28.03% 21.71% 0.78% 18.52% -21.17% -12.18% -
  Horiz. % 72.44% 100.64% 82.69% 82.05% 69.23% 87.82% 100.00%
P/EPS 20.07 16.53 16.67 20.41 19.75 39.77 31.10 -7.04%
  YoY % 21.42% -0.84% -18.32% 3.34% -50.34% 27.88% -
  Horiz. % 64.53% 53.15% 53.60% 65.63% 63.50% 127.88% 100.00%
EY 4.98 6.05 6.00 4.90 5.06 2.51 3.22 7.53%
  YoY % -17.69% 0.83% 22.45% -3.16% 101.59% -22.05% -
  Horiz. % 154.66% 187.89% 186.34% 152.17% 157.14% 77.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.89 2.01 1.77 1.53 1.88 0.00 -
  YoY % -23.81% -5.97% 13.56% 15.69% -18.62% 0.00% -
  Horiz. % 76.60% 100.53% 106.91% 94.15% 81.38% 100.00% -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 17/08/17 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 -
Price 0.9500 1.3400 1.3800 0.9850 0.9800 1.0300 1.1600 -
P/RPS 1.15 1.60 1.33 1.16 1.19 1.34 1.59 -5.25%
  YoY % -28.13% 20.30% 14.66% -2.52% -11.19% -15.72% -
  Horiz. % 72.33% 100.63% 83.65% 72.96% 74.84% 84.28% 100.00%
P/EPS 20.28 16.91 17.16 18.45 21.88 39.02 31.64 -7.14%
  YoY % 19.93% -1.46% -6.99% -15.68% -43.93% 23.32% -
  Horiz. % 64.10% 53.45% 54.24% 58.31% 69.15% 123.32% 100.00%
EY 4.93 5.91 5.83 5.42 4.57 2.56 3.16 7.69%
  YoY % -16.58% 1.37% 7.56% 18.60% 78.52% -18.99% -
  Horiz. % 156.01% 187.03% 184.49% 171.52% 144.62% 81.01% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.46 1.94 2.07 1.60 1.70 1.85 0.00 -
  YoY % -24.74% -6.28% 29.37% -5.88% -8.11% 0.00% -
  Horiz. % 78.92% 104.86% 111.89% 86.49% 91.89% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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