Highlights

[3A] YoY Annualized Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     2.12%    YoY -     93.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 402,749 390,241 344,634 312,148 300,137 298,057 271,520 6.79%
  YoY % 3.21% 13.23% 10.41% 4.00% 0.70% 9.77% -
  Horiz. % 148.33% 143.72% 126.93% 114.96% 110.54% 109.77% 100.00%
PBT 48,313 48,093 34,678 25,652 15,172 20,752 12,845 24.68%
  YoY % 0.46% 38.68% 35.19% 69.07% -26.89% 61.55% -
  Horiz. % 376.12% 374.40% 269.97% 199.70% 118.11% 161.55% 100.00%
Tax -11,484 -13,469 -11,994 -7,673 -5,898 -5,172 1,261 -
  YoY % 14.74% -12.29% -56.32% -30.09% -14.05% -510.04% -
  Horiz. % -910.47% -1,067.86% -950.95% -608.35% -467.65% -410.04% 100.00%
NP 36,829 34,624 22,684 17,978 9,273 15,580 14,106 17.33%
  YoY % 6.37% 52.64% 26.17% 93.87% -40.48% 10.44% -
  Horiz. % 261.08% 245.44% 160.80% 127.45% 65.74% 110.44% 100.00%
NP to SH 36,829 34,624 22,684 17,978 9,273 15,580 14,854 16.32%
  YoY % 6.37% 52.64% 26.17% 93.87% -40.48% 4.88% -
  Horiz. % 247.93% 233.09% 152.71% 121.03% 62.43% 104.88% 100.00%
Tax Rate 23.77 % 28.01 % 34.59 % 29.91 % 38.88 % 24.92 % -9.82 % -
  YoY % -15.14% -19.02% 15.65% -23.07% 56.02% 353.77% -
  Horiz. % -242.06% -285.23% -352.24% -304.58% -395.93% -253.77% 100.00%
Total Cost 365,920 355,617 321,950 294,169 290,864 282,477 257,413 6.03%
  YoY % 2.90% 10.46% 9.44% 1.14% 2.97% 9.74% -
  Horiz. % 142.15% 138.15% 125.07% 114.28% 112.99% 109.74% 100.00%
Net Worth 307,057 273,136 251,493 232,058 219,848 0 201,010 7.31%
  YoY % 12.42% 8.61% 8.37% 5.55% 0.00% 0.00% -
  Horiz. % 152.76% 135.88% 125.11% 115.45% 109.37% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 11,807 9,442 - - - - - -
  YoY % 25.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.05% 100.00% - - - - -
Div Payout % 32.06 % 27.27 % - % - % - % - % - % -
  YoY % 17.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.57% 100.00% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 307,057 273,136 251,493 232,058 219,848 0 201,010 7.31%
  YoY % 12.42% 8.61% 8.37% 5.55% 0.00% 0.00% -
  Horiz. % 152.76% 135.88% 125.11% 115.45% 109.37% 0.00% 100.00%
NOSH 492,000 393,454 393,819 393,119 392,937 393,028 393,674 3.78%
  YoY % 25.05% -0.09% 0.18% 0.05% -0.02% -0.16% -
  Horiz. % 124.98% 99.94% 100.04% 99.86% 99.81% 99.84% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.14 % 8.87 % 6.58 % 5.76 % 3.09 % 5.23 % 5.20 % 9.85%
  YoY % 3.04% 34.80% 14.24% 86.41% -40.92% 0.58% -
  Horiz. % 175.77% 170.58% 126.54% 110.77% 59.42% 100.58% 100.00%
ROE 11.99 % 12.68 % 9.02 % 7.75 % 4.22 % - % 7.39 % 8.39%
  YoY % -5.44% 40.58% 16.39% 83.65% 0.00% 0.00% -
  Horiz. % 162.25% 171.58% 122.06% 104.87% 57.10% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 81.86 99.18 87.51 79.40 76.38 75.84 68.97 2.89%
  YoY % -17.46% 13.34% 10.21% 3.95% 0.71% 9.96% -
  Horiz. % 118.69% 143.80% 126.88% 115.12% 110.74% 109.96% 100.00%
EPS 8.60 8.80 5.76 4.57 2.36 3.96 3.77 14.72%
  YoY % -2.27% 52.78% 26.04% 93.64% -40.40% 5.04% -
  Horiz. % 228.12% 233.42% 152.79% 121.22% 62.60% 105.04% 100.00%
DPS 2.40 2.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.6241 0.6942 0.6386 0.5903 0.5595 0.0000 0.5106 3.40%
  YoY % -10.10% 8.71% 8.18% 5.50% 0.00% 0.00% -
  Horiz. % 122.23% 135.96% 125.07% 115.61% 109.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 81.86 79.32 70.05 63.44 61.00 60.58 55.19 6.78%
  YoY % 3.20% 13.23% 10.42% 4.00% 0.69% 9.77% -
  Horiz. % 148.32% 143.72% 126.93% 114.95% 110.53% 109.77% 100.00%
EPS 8.60 7.04 4.61 3.65 1.88 3.17 3.02 19.04%
  YoY % 22.16% 52.71% 26.30% 94.15% -40.69% 4.97% -
  Horiz. % 284.77% 233.11% 152.65% 120.86% 62.25% 104.97% 100.00%
DPS 2.40 1.92 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 0.6241 0.5552 0.5112 0.4717 0.4468 0.0000 0.4086 7.31%
  YoY % 12.41% 8.61% 8.37% 5.57% 0.00% 0.00% -
  Horiz. % 152.74% 135.88% 125.11% 115.44% 109.35% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1400 1.3200 0.9500 0.9550 0.9900 1.0000 1.1400 -
P/RPS 1.39 1.33 1.09 1.20 1.30 1.32 1.65 -2.81%
  YoY % 4.51% 22.02% -9.17% -7.69% -1.52% -20.00% -
  Horiz. % 84.24% 80.61% 66.06% 72.73% 78.79% 80.00% 100.00%
P/EPS 15.23 15.00 16.49 20.88 41.95 25.23 30.21 -10.78%
  YoY % 1.53% -9.04% -21.02% -50.23% 66.27% -16.48% -
  Horiz. % 50.41% 49.65% 54.58% 69.12% 138.86% 83.52% 100.00%
EY 6.57 6.67 6.06 4.79 2.38 3.96 3.31 12.09%
  YoY % -1.50% 10.07% 26.51% 101.26% -39.90% 19.64% -
  Horiz. % 198.49% 201.51% 183.08% 144.71% 71.90% 119.64% 100.00%
DY 2.11 1.82 0.00 0.00 0.00 0.00 0.00 -
  YoY % 15.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.93% 100.00% - - - - -
P/NAPS 1.83 1.90 1.49 1.62 1.77 0.00 2.23 -3.24%
  YoY % -3.68% 27.52% -8.02% -8.47% 0.00% 0.00% -
  Horiz. % 82.06% 85.20% 66.82% 72.65% 79.37% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 -
Price 1.1600 1.2400 1.0600 0.9200 0.9300 1.1000 1.1800 -
P/RPS 1.42 1.25 1.21 1.16 1.22 1.45 1.71 -3.05%
  YoY % 13.60% 3.31% 4.31% -4.92% -15.86% -15.20% -
  Horiz. % 83.04% 73.10% 70.76% 67.84% 71.35% 84.80% 100.00%
P/EPS 15.50 14.09 18.40 20.12 39.41 27.75 31.27 -11.03%
  YoY % 10.01% -23.42% -8.55% -48.95% 42.02% -11.26% -
  Horiz. % 49.57% 45.06% 58.84% 64.34% 126.03% 88.74% 100.00%
EY 6.45 7.10 5.43 4.97 2.54 3.60 3.20 12.38%
  YoY % -9.15% 30.76% 9.26% 95.67% -29.44% 12.50% -
  Horiz. % 201.56% 221.88% 169.69% 155.31% 79.38% 112.50% 100.00%
DY 2.07 1.94 0.00 0.00 0.00 0.00 0.00 -
  YoY % 6.70% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.70% 100.00% - - - - -
P/NAPS 1.86 1.79 1.66 1.56 1.66 0.00 2.31 -3.54%
  YoY % 3.91% 7.83% 6.41% -6.02% 0.00% 0.00% -
  Horiz. % 80.52% 77.49% 71.86% 67.53% 71.86% 0.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers