Highlights

[3A] YoY Annualized Quarter Result on 2013-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -32.51%    YoY -     -25.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 430,272 298,372 306,552 295,308 285,756 262,852 245,304 9.81%
  YoY % 44.21% -2.67% 3.81% 3.34% 8.71% 7.15% -
  Horiz. % 175.40% 121.63% 124.97% 120.38% 116.49% 107.15% 100.00%
PBT 37,136 23,728 23,100 17,472 19,748 9,268 29,504 3.91%
  YoY % 56.51% 2.72% 32.21% -11.53% 113.08% -68.59% -
  Horiz. % 125.87% 80.42% 78.29% 59.22% 66.93% 31.41% 100.00%
Tax -10,368 -9,668 -8,700 -6,548 -3,988 6,936 -5,716 10.42%
  YoY % -7.24% -11.13% -32.86% -64.19% -157.50% 221.34% -
  Horiz. % 181.39% 169.14% 152.20% 114.56% 69.77% -121.34% 100.00%
NP 26,768 14,060 14,400 10,924 15,760 16,204 23,788 1.98%
  YoY % 90.38% -2.36% 31.82% -30.69% -2.74% -31.88% -
  Horiz. % 112.53% 59.11% 60.53% 45.92% 66.25% 68.12% 100.00%
NP to SH 26,768 14,060 14,400 10,924 14,732 15,932 23,788 1.98%
  YoY % 90.38% -2.36% 31.82% -25.85% -7.53% -33.03% -
  Horiz. % 112.53% 59.11% 60.53% 45.92% 61.93% 66.97% 100.00%
Tax Rate 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -74.84 % 19.37 % 6.28%
  YoY % -31.48% 8.20% 0.48% 85.64% 126.98% -486.37% -
  Horiz. % 144.14% 210.38% 194.42% 193.50% 104.23% -386.37% 100.00%
Total Cost 403,504 284,312 292,152 284,384 269,996 246,648 221,516 10.50%
  YoY % 41.92% -2.68% 2.73% 5.33% 9.47% 11.35% -
  Horiz. % 182.16% 128.35% 131.89% 128.38% 121.89% 111.35% 100.00%
Net Worth 253,744 236,373 223,476 217,846 203,740 194,181 142,100 10.14%
  YoY % 7.35% 5.77% 2.58% 6.92% 4.92% 36.65% -
  Horiz. % 178.57% 166.34% 157.27% 153.31% 143.38% 136.65% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 253,744 236,373 223,476 217,846 203,740 194,181 142,100 10.14%
  YoY % 7.35% 5.77% 2.58% 6.92% 4.92% 36.65% -
  Horiz. % 178.57% 166.34% 157.27% 153.31% 143.38% 136.65% 100.00%
NOSH 393,647 394,943 395,604 395,797 391,808 394,356 369,378 1.07%
  YoY % -0.33% -0.17% -0.05% 1.02% -0.65% 6.76% -
  Horiz. % 106.57% 106.92% 107.10% 107.15% 106.07% 106.76% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 6.16 % 9.70 % -7.13%
  YoY % 32.06% 0.21% 27.03% -32.97% -10.39% -36.49% -
  Horiz. % 64.12% 48.56% 48.45% 38.14% 56.91% 63.51% 100.00%
ROE 10.55 % 5.95 % 6.44 % 5.01 % 7.23 % 8.20 % 16.74 % -7.40%
  YoY % 77.31% -7.61% 28.54% -30.71% -11.83% -51.02% -
  Horiz. % 63.02% 35.54% 38.47% 29.93% 43.19% 48.98% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 109.30 75.55 77.49 74.61 72.93 66.65 66.41 8.65%
  YoY % 44.67% -2.50% 3.86% 2.30% 9.42% 0.36% -
  Horiz. % 164.58% 113.76% 116.68% 112.35% 109.82% 100.36% 100.00%
EPS 6.80 3.56 3.64 2.76 3.76 4.04 6.44 0.91%
  YoY % 91.01% -2.20% 31.88% -26.60% -6.93% -37.27% -
  Horiz. % 105.59% 55.28% 56.52% 42.86% 58.39% 62.73% 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 0.6446 0.5985 0.5649 0.5504 0.5200 0.4924 0.3847 8.98%
  YoY % 7.70% 5.95% 2.63% 5.85% 5.61% 28.00% -
  Horiz. % 167.56% 155.58% 146.84% 143.07% 135.17% 128.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 87.45 60.64 62.31 60.02 58.08 53.43 49.86 9.81%
  YoY % 44.21% -2.68% 3.82% 3.34% 8.70% 7.16% -
  Horiz. % 175.39% 121.62% 124.97% 120.38% 116.49% 107.16% 100.00%
EPS 5.44 2.86 2.93 2.22 2.99 3.24 4.83 2.00%
  YoY % 90.21% -2.39% 31.98% -25.75% -7.72% -32.92% -
  Horiz. % 112.63% 59.21% 60.66% 45.96% 61.90% 67.08% 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 0.5157 0.4804 0.4542 0.4428 0.4141 0.3947 0.2888 10.14%
  YoY % 7.35% 5.77% 2.57% 6.93% 4.92% 36.67% -
  Horiz. % 178.57% 166.34% 157.27% 153.32% 143.39% 136.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 2.0300 -
P/RPS 0.94 1.19 1.15 1.41 1.58 2.37 3.06 -17.84%
  YoY % -21.01% 3.48% -18.44% -10.76% -33.33% -22.55% -
  Horiz. % 30.72% 38.89% 37.58% 46.08% 51.63% 77.45% 100.00%
P/EPS 15.15 25.28 24.45 38.04 30.59 39.11 31.52 -11.48%
  YoY % -40.07% 3.39% -35.73% 24.35% -21.78% 24.08% -
  Horiz. % 48.06% 80.20% 77.57% 120.69% 97.05% 124.08% 100.00%
EY 6.60 3.96 4.09 2.63 3.27 2.56 3.17 12.99%
  YoY % 66.67% -3.18% 55.51% -19.57% 27.73% -19.24% -
  Horiz. % 208.20% 124.92% 129.02% 82.97% 103.15% 80.76% 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 1.60 1.50 1.58 1.91 2.21 3.21 5.28 -18.03%
  YoY % 6.67% -5.06% -17.28% -13.57% -31.15% -39.20% -
  Horiz. % 30.30% 28.41% 29.92% 36.17% 41.86% 60.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 -
Price 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 1.5700 -
P/RPS 0.97 1.28 1.18 1.37 1.59 2.39 2.36 -13.76%
  YoY % -24.22% 8.47% -13.87% -13.84% -33.47% 1.27% -
  Horiz. % 41.10% 54.24% 50.00% 58.05% 67.37% 101.27% 100.00%
P/EPS 15.59 27.11 25.14 36.96 30.85 39.36 24.38 -7.18%
  YoY % -42.49% 7.84% -31.98% 19.81% -21.62% 61.44% -
  Horiz. % 63.95% 111.20% 103.12% 151.60% 126.54% 161.44% 100.00%
EY 6.42 3.69 3.98 2.71 3.24 2.54 4.10 7.75%
  YoY % 73.98% -7.29% 46.86% -16.36% 27.56% -38.05% -
  Horiz. % 156.59% 90.00% 97.07% 66.10% 79.02% 61.95% 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 1.64 1.61 1.62 1.85 2.23 3.23 4.08 -14.08%
  YoY % 1.86% -0.62% -12.43% -17.04% -30.96% -20.83% -
  Horiz. % 40.20% 39.46% 39.71% 45.34% 54.66% 79.17% 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
 
 

275  849  537  455 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.30+0.04 
 DNEX-WD 0.06+0.015 
 BIOHLDG 0.295-0.005 
 XOX 0.08-0.01 
 PHB 0.0250.00 
 XOX-WC 0.020.00 
 LUSTER 0.195+0.01 
 VIZIONE 0.225-0.045 
 QES 0.365-0.015 
 AT 0.175-0.005 

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!

TOP ARTICLES

1. Tan Sri Lim: “Being sick is being abnormal.” TOPGLOV allows only 2 paid sick leave p.a. LHL please make a police report if what you says is true! gloveharicut
2. Intco, Top Glove, Supermax - A Quick Comparison Trying to Make Sense Bursa Investments
3. Bargain hunting lifts GLOVEs share prices, say analyst, fund manager as situation remains 'volatile' gloveharicut
4. Jaks Resources - Final Update :- Jaks Hai Duong Power Plant achieved FULL COD ! DK
5. CIMB: FREIGHT is trading at a 60.9% & 30.8% discount to its local & regional peers gloveharicut
6. Eurocham: No mention of lockdown after Feb 4 in meeting with Miti save malaysia!
7. Health Ministry says govt not keen to implement MCO for a long period save malaysia!
8. HARTA RESULTS RM1 BIL - WHAT IT MEANS FOR OTHER GLOVE PLAYERS? StockAdvisor FBMKLCI
PARTNERS & BROKERS