Highlights

[3A] YoY Annualized Quarter Result on 2014-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     0.84%    YoY -     75.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 411,485 387,718 352,400 311,410 302,910 306,429 268,806 7.35%
  YoY % 6.13% 10.02% 13.16% 2.81% -1.15% 14.00% -
  Horiz. % 153.08% 144.24% 131.10% 115.85% 112.69% 114.00% 100.00%
PBT 55,791 53,448 30,350 26,186 16,120 21,999 15,352 23.97%
  YoY % 4.38% 76.11% 15.90% 62.44% -26.72% 43.30% -
  Horiz. % 363.41% 348.15% 197.69% 170.57% 105.00% 143.30% 100.00%
Tax -14,143 -14,527 -10,266 -8,056 -5,804 -5,813 -97 129.24%
  YoY % 2.64% -41.51% -27.43% -38.80% 0.15% -5,892.78% -
  Horiz. % 14,580.41% 14,976.29% 10,583.50% 8,305.15% 5,983.51% 5,992.78% 100.00%
NP 41,648 38,921 20,084 18,130 10,316 16,186 15,255 18.20%
  YoY % 7.01% 93.79% 10.78% 75.75% -36.27% 6.10% -
  Horiz. % 273.01% 255.14% 131.66% 118.85% 67.62% 106.10% 100.00%
NP to SH 41,648 38,921 20,084 18,130 10,316 16,186 15,887 17.41%
  YoY % 7.01% 93.79% 10.78% 75.75% -36.27% 1.88% -
  Horiz. % 262.15% 244.99% 126.42% 114.12% 64.93% 101.88% 100.00%
Tax Rate 25.35 % 27.18 % 33.83 % 30.76 % 36.00 % 26.42 % 0.63 % 85.01%
  YoY % -6.73% -19.66% 9.98% -14.56% 36.26% 4,093.65% -
  Horiz. % 4,023.81% 4,314.29% 5,369.84% 4,882.54% 5,714.29% 4,193.65% 100.00%
Total Cost 369,837 348,797 332,316 293,280 292,594 290,243 253,551 6.49%
  YoY % 6.03% 4.96% 13.31% 0.23% 0.81% 14.47% -
  Horiz. % 145.86% 137.56% 131.06% 115.67% 115.40% 114.47% 100.00%
Net Worth 309,320 27,937,326 248,293 231,560 218,775 210,618 200,789 7.46%
  YoY % -98.89% 11,151.74% 7.23% 5.84% 3.87% 4.89% -
  Horiz. % 154.05% 13,913.73% 123.66% 115.32% 108.96% 104.89% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 8,855 7,083 - - - - - -
  YoY % 25.02% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.02% 100.00% - - - - -
Div Payout % 21.26 % 18.20 % - % - % - % - % - % -
  YoY % 16.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.81% 100.00% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 309,320 27,937,326 248,293 231,560 218,775 210,618 200,789 7.46%
  YoY % -98.89% 11,151.74% 7.23% 5.84% 3.87% 4.89% -
  Horiz. % 154.05% 13,913.73% 123.66% 115.32% 108.96% 104.89% 100.00%
NOSH 492,000 393,538 393,803 393,275 393,127 390,467 393,242 3.80%
  YoY % 25.02% -0.07% 0.13% 0.04% 0.68% -0.71% -
  Horiz. % 125.11% 100.08% 100.14% 100.01% 99.97% 99.29% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.12 % 10.04 % 5.70 % 5.82 % 3.41 % 5.28 % 5.68 % 10.09%
  YoY % 0.80% 76.14% -2.06% 70.67% -35.42% -7.04% -
  Horiz. % 178.17% 176.76% 100.35% 102.46% 60.04% 92.96% 100.00%
ROE 13.46 % 0.14 % 8.09 % 7.83 % 4.72 % 7.68 % 7.91 % 9.26%
  YoY % 9,514.29% -98.27% 3.32% 65.89% -38.54% -2.91% -
  Horiz. % 170.16% 1.77% 102.28% 98.99% 59.67% 97.09% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 83.64 98.52 89.49 79.18 77.05 78.48 68.36 3.42%
  YoY % -15.10% 10.09% 13.02% 2.76% -1.82% 14.80% -
  Horiz. % 122.35% 144.12% 130.91% 115.83% 112.71% 114.80% 100.00%
EPS 9.20 9.89 5.10 4.61 2.62 4.11 4.04 14.69%
  YoY % -6.98% 93.92% 10.63% 75.95% -36.25% 1.73% -
  Horiz. % 227.72% 244.80% 126.24% 114.11% 64.85% 101.73% 100.00%
DPS 1.80 1.80 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 0.6287 70.9900 0.6305 0.5888 0.5565 0.5394 0.5106 3.53%
  YoY % -99.11% 11,159.32% 7.08% 5.80% 3.17% 5.64% -
  Horiz. % 123.13% 13,903.25% 123.48% 115.32% 108.99% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 83.64 78.80 71.63 63.29 61.57 62.28 54.64 7.35%
  YoY % 6.14% 10.01% 13.18% 2.79% -1.14% 13.98% -
  Horiz. % 153.07% 144.22% 131.09% 115.83% 112.68% 113.98% 100.00%
EPS 9.20 7.91 4.08 3.68 2.10 3.29 3.23 19.04%
  YoY % 16.31% 93.87% 10.87% 75.24% -36.17% 1.86% -
  Horiz. % 284.83% 244.89% 126.32% 113.93% 65.02% 101.86% 100.00%
DPS 1.80 1.44 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 0.6287 56.7832 0.5047 0.4707 0.4447 0.4281 0.4081 7.46%
  YoY % -98.89% 11,150.88% 7.22% 5.85% 3.88% 4.90% -
  Horiz. % 154.06% 13,914.04% 123.67% 115.34% 108.97% 104.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0000 1.3100 1.0500 0.8750 0.8400 1.0900 1.1200 -
P/RPS 1.20 1.33 1.17 1.11 1.09 1.39 1.64 -5.07%
  YoY % -9.77% 13.68% 5.41% 1.83% -21.58% -15.24% -
  Horiz. % 73.17% 81.10% 71.34% 67.68% 66.46% 84.76% 100.00%
P/EPS 11.81 13.25 20.59 18.98 32.01 26.29 27.72 -13.24%
  YoY % -10.87% -35.65% 8.48% -40.71% 21.76% -5.16% -
  Horiz. % 42.60% 47.80% 74.28% 68.47% 115.48% 94.84% 100.00%
EY 8.47 7.55 4.86 5.27 3.12 3.80 3.61 15.26%
  YoY % 12.19% 55.35% -7.78% 68.91% -17.89% 5.26% -
  Horiz. % 234.63% 209.14% 134.63% 145.98% 86.43% 105.26% 100.00%
DY 1.80 1.37 0.00 0.00 0.00 0.00 0.00 -
  YoY % 31.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 131.39% 100.00% - - - - -
P/NAPS 1.59 0.02 1.67 1.49 1.51 2.02 2.19 -5.19%
  YoY % 7,850.00% -98.80% 12.08% -1.32% -25.25% -7.76% -
  Horiz. % 72.60% 0.91% 76.26% 68.04% 68.95% 92.24% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 -
Price 0.9800 1.3700 1.0900 1.0000 0.9350 1.0000 1.2200 -
P/RPS 1.17 1.39 1.22 1.26 1.21 1.27 1.78 -6.75%
  YoY % -15.83% 13.93% -3.17% 4.13% -4.72% -28.65% -
  Horiz. % 65.73% 78.09% 68.54% 70.79% 67.98% 71.35% 100.00%
P/EPS 11.58 13.85 21.37 21.69 35.63 24.12 30.20 -14.75%
  YoY % -16.39% -35.19% -1.48% -39.12% 47.72% -20.13% -
  Horiz. % 38.34% 45.86% 70.76% 71.82% 117.98% 79.87% 100.00%
EY 8.64 7.22 4.68 4.61 2.81 4.15 3.31 17.32%
  YoY % 19.67% 54.27% 1.52% 64.06% -32.29% 25.38% -
  Horiz. % 261.03% 218.13% 141.39% 139.27% 84.89% 125.38% 100.00%
DY 1.84 1.31 0.00 0.00 0.00 0.00 0.00 -
  YoY % 40.46% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 140.46% 100.00% - - - - -
P/NAPS 1.56 0.02 1.73 1.70 1.68 1.85 2.39 -6.86%
  YoY % 7,700.00% -98.84% 1.76% 1.19% -9.19% -22.59% -
  Horiz. % 65.27% 0.84% 72.38% 71.13% 70.29% 77.41% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

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

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS