Highlights

[3A] YoY Annualized Quarter Result on 2018-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     9.63%    YoY -     -30.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

174  248  509  1547 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.020.00 
 LUSTER 0.265+0.01 
 DAYA 0.02+0.005 
 LKL 0.43+0.055 
 UCREST 0.265+0.01 
 PERMAJU 0.205-0.005 
 TDEX 0.22+0.01 
 MACPIE-WB 0.04-0.005 
 TCS 0.60+0.02 
 MACPIE 0.0950.00 

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. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
8. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
PARTNERS & BROKERS