Highlights

[3A] YoY Annualized Quarter Result on 2020-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 03-Nov-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Sep-2020  [#3]
Profit Trend QoQ -     -8.11%    YoY -     10.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 428,674 429,124 423,497 402,749 390,241 344,634 312,148 5.42%
  YoY % -0.10% 1.33% 5.15% 3.21% 13.23% 10.41% -
  Horiz. % 137.33% 137.47% 135.67% 129.03% 125.02% 110.41% 100.00%
PBT 41,617 36,617 32,392 48,313 48,093 34,678 25,652 8.39%
  YoY % 13.65% 13.04% -32.95% 0.46% 38.68% 35.19% -
  Horiz. % 162.24% 142.75% 126.27% 188.34% 187.48% 135.19% 100.00%
Tax -13,080 -10,708 -5,829 -11,484 -13,469 -11,994 -7,673 9.29%
  YoY % -22.15% -83.69% 49.24% 14.74% -12.29% -56.32% -
  Horiz. % 170.46% 139.55% 75.97% 149.66% 175.53% 156.32% 100.00%
NP 28,537 25,909 26,562 36,829 34,624 22,684 17,978 8.00%
  YoY % 10.14% -2.46% -27.88% 6.37% 52.64% 26.17% -
  Horiz. % 158.73% 144.11% 147.75% 204.85% 192.58% 126.17% 100.00%
NP to SH 28,537 25,909 26,562 36,829 34,624 22,684 17,978 8.00%
  YoY % 10.14% -2.46% -27.88% 6.37% 52.64% 26.17% -
  Horiz. % 158.73% 144.11% 147.75% 204.85% 192.58% 126.17% 100.00%
Tax Rate 31.43 % 29.24 % 18.00 % 23.77 % 28.01 % 34.59 % 29.91 % 0.83%
  YoY % 7.49% 62.44% -24.27% -15.14% -19.02% 15.65% -
  Horiz. % 105.08% 97.76% 60.18% 79.47% 93.65% 115.65% 100.00%
Total Cost 400,137 403,214 396,934 365,920 355,617 321,950 294,169 5.26%
  YoY % -0.76% 1.58% 8.48% 2.90% 10.46% 9.44% -
  Horiz. % 136.02% 137.07% 134.93% 124.39% 120.89% 109.44% 100.00%
Net Worth 367,183 348,040 329,246 307,057 273,136 251,493 232,058 7.94%
  YoY % 5.50% 5.71% 7.23% 12.42% 8.61% 8.37% -
  Horiz. % 158.23% 149.98% 141.88% 132.32% 117.70% 108.37% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 14,380 13,120 13,120 11,807 9,442 - - -
  YoY % 9.60% 0.00% 11.11% 25.05% 0.00% 0.00% -
  Horiz. % 152.28% 138.94% 138.94% 125.05% 100.00% - -
Div Payout % 50.39 % 50.64 % 49.39 % 32.06 % 27.27 % - % - % -
  YoY % -0.49% 2.53% 54.05% 17.57% 0.00% 0.00% -
  Horiz. % 184.78% 185.70% 181.11% 117.57% 100.00% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 367,183 348,040 329,246 307,057 273,136 251,493 232,058 7.94%
  YoY % 5.50% 5.71% 7.23% 12.42% 8.61% 8.37% -
  Horiz. % 158.23% 149.98% 141.88% 132.32% 117.70% 108.37% 100.00%
NOSH 490,231 492,000 492,000 492,000 393,454 393,819 393,119 3.74%
  YoY % -0.36% 0.00% 0.00% 25.05% -0.09% 0.18% -
  Horiz. % 124.70% 125.15% 125.15% 125.15% 100.09% 100.18% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.66 % 6.04 % 6.27 % 9.14 % 8.87 % 6.58 % 5.76 % 2.45%
  YoY % 10.26% -3.67% -31.40% 3.04% 34.80% 14.24% -
  Horiz. % 115.62% 104.86% 108.85% 158.68% 153.99% 114.24% 100.00%
ROE 7.77 % 7.44 % 8.07 % 11.99 % 12.68 % 9.02 % 7.75 % 0.04%
  YoY % 4.44% -7.81% -32.69% -5.44% 40.58% 16.39% -
  Horiz. % 100.26% 96.00% 104.13% 154.71% 163.61% 116.39% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 87.44 87.22 86.08 81.86 99.18 87.51 79.40 1.62%
  YoY % 0.25% 1.32% 5.16% -17.46% 13.34% 10.21% -
  Horiz. % 110.13% 109.85% 108.41% 103.10% 124.91% 110.21% 100.00%
EPS 5.85 5.27 5.40 8.60 8.80 5.76 4.57 4.20%
  YoY % 11.01% -2.41% -37.21% -2.27% 52.78% 26.04% -
  Horiz. % 128.01% 115.32% 118.16% 188.18% 192.56% 126.04% 100.00%
DPS 2.93 2.67 2.67 2.40 2.40 0.00 0.00 -
  YoY % 9.74% 0.00% 11.25% 0.00% 0.00% 0.00% -
  Horiz. % 122.08% 111.25% 111.25% 100.00% 100.00% - -
NAPS 0.7490 0.7074 0.6692 0.6241 0.6942 0.6386 0.5903 4.04%
  YoY % 5.88% 5.71% 7.23% -10.10% 8.71% 8.18% -
  Horiz. % 126.88% 119.84% 113.37% 105.73% 117.60% 108.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 87.13 87.22 86.08 81.86 79.32 70.05 63.44 5.43%
  YoY % -0.10% 1.32% 5.16% 3.20% 13.23% 10.42% -
  Horiz. % 137.34% 137.48% 135.69% 129.04% 125.03% 110.42% 100.00%
EPS 5.80 5.27 5.40 8.60 7.04 4.61 3.65 8.02%
  YoY % 10.06% -2.41% -37.21% 22.16% 52.71% 26.30% -
  Horiz. % 158.90% 144.38% 147.95% 235.62% 192.88% 126.30% 100.00%
DPS 2.92 2.67 2.67 2.40 1.92 0.00 0.00 -
  YoY % 9.36% 0.00% 11.25% 25.00% 0.00% 0.00% -
  Horiz. % 152.08% 139.06% 139.06% 125.00% 100.00% - -
NAPS 0.7463 0.7074 0.6692 0.6241 0.5552 0.5112 0.4717 7.94%
  YoY % 5.50% 5.71% 7.23% 12.41% 8.61% 8.37% -
  Horiz. % 158.21% 149.97% 141.87% 132.31% 117.70% 108.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8100 0.8100 0.8250 1.1400 1.3200 0.9500 0.9550 -
P/RPS 0.93 0.93 0.96 1.39 1.33 1.09 1.20 -4.16%
  YoY % 0.00% -3.12% -30.94% 4.51% 22.02% -9.17% -
  Horiz. % 77.50% 77.50% 80.00% 115.83% 110.83% 90.83% 100.00%
P/EPS 13.91 15.38 15.28 15.23 15.00 16.49 20.88 -6.54%
  YoY % -9.56% 0.65% 0.33% 1.53% -9.04% -21.02% -
  Horiz. % 66.62% 73.66% 73.18% 72.94% 71.84% 78.98% 100.00%
EY 7.19 6.50 6.54 6.57 6.67 6.06 4.79 7.00%
  YoY % 10.62% -0.61% -0.46% -1.50% 10.07% 26.51% -
  Horiz. % 150.10% 135.70% 136.53% 137.16% 139.25% 126.51% 100.00%
DY 3.62 3.29 3.23 2.11 1.82 0.00 0.00 -
  YoY % 10.03% 1.86% 53.08% 15.93% 0.00% 0.00% -
  Horiz. % 198.90% 180.77% 177.47% 115.93% 100.00% - -
P/NAPS 1.08 1.15 1.23 1.83 1.90 1.49 1.62 -6.53%
  YoY % -6.09% -6.50% -32.79% -3.68% 27.52% -8.02% -
  Horiz. % 66.67% 70.99% 75.93% 112.96% 117.28% 91.98% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 03/11/20 19/11/19 26/11/18 06/11/17 15/11/16 24/11/15 14/11/14 -
Price 0.8100 0.8000 0.7600 1.1600 1.2400 1.0600 0.9200 -
P/RPS 0.93 0.92 0.88 1.42 1.25 1.21 1.16 -3.61%
  YoY % 1.09% 4.55% -38.03% 13.60% 3.31% 4.31% -
  Horiz. % 80.17% 79.31% 75.86% 122.41% 107.76% 104.31% 100.00%
P/EPS 13.91 15.19 14.08 15.50 14.09 18.40 20.12 -5.96%
  YoY % -8.43% 7.88% -9.16% 10.01% -23.42% -8.55% -
  Horiz. % 69.14% 75.50% 69.98% 77.04% 70.03% 91.45% 100.00%
EY 7.19 6.58 7.10 6.45 7.10 5.43 4.97 6.34%
  YoY % 9.27% -7.32% 10.08% -9.15% 30.76% 9.26% -
  Horiz. % 144.67% 132.39% 142.86% 129.78% 142.86% 109.26% 100.00%
DY 3.62 3.33 3.51 2.07 1.94 0.00 0.00 -
  YoY % 8.71% -5.13% 69.57% 6.70% 0.00% 0.00% -
  Horiz. % 186.60% 171.65% 180.93% 106.70% 100.00% - -
P/NAPS 1.08 1.13 1.14 1.86 1.79 1.66 1.56 -5.94%
  YoY % -4.42% -0.88% -38.71% 3.91% 7.83% 6.41% -
  Horiz. % 69.23% 72.44% 73.08% 119.23% 114.74% 106.41% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS