Highlights

[3A] YoY Annualized Quarter Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     39.59%    YoY -     31.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 412,728 430,272 298,372 306,552 295,308 285,756 262,852 7.80%
  YoY % -4.08% 44.21% -2.67% 3.81% 3.34% 8.71% -
  Horiz. % 157.02% 163.69% 113.51% 116.63% 112.35% 108.71% 100.00%
PBT 57,840 37,136 23,728 23,100 17,472 19,748 9,268 35.65%
  YoY % 55.75% 56.51% 2.72% 32.21% -11.53% 113.08% -
  Horiz. % 624.08% 400.69% 256.02% 249.24% 188.52% 213.08% 100.00%
Tax -16,548 -10,368 -9,668 -8,700 -6,548 -3,988 6,936 -
  YoY % -59.61% -7.24% -11.13% -32.86% -64.19% -157.50% -
  Horiz. % -238.58% -149.48% -139.39% -125.43% -94.41% -57.50% 100.00%
NP 41,292 26,768 14,060 14,400 10,924 15,760 16,204 16.85%
  YoY % 54.26% 90.38% -2.36% 31.82% -30.69% -2.74% -
  Horiz. % 254.83% 165.19% 86.77% 88.87% 67.42% 97.26% 100.00%
NP to SH 41,292 26,768 14,060 14,400 10,924 14,732 15,932 17.18%
  YoY % 54.26% 90.38% -2.36% 31.82% -25.85% -7.53% -
  Horiz. % 259.18% 168.01% 88.25% 90.38% 68.57% 92.47% 100.00%
Tax Rate 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -74.84 % -
  YoY % 2.47% -31.48% 8.20% 0.48% 85.64% 126.98% -
  Horiz. % -38.23% -37.31% -54.45% -50.32% -50.08% -26.98% 100.00%
Total Cost 371,436 403,504 284,312 292,152 284,384 269,996 246,648 7.06%
  YoY % -7.95% 41.92% -2.68% 2.73% 5.33% 9.47% -
  Horiz. % 150.59% 163.60% 115.27% 118.45% 115.30% 109.47% 100.00%
Net Worth 289,728 253,744 236,373 223,476 217,846 203,740 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 6.92% 4.92% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 104.92% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,728 253,744 236,373 223,476 217,846 203,740 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 6.92% 4.92% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 104.92% 100.00%
NOSH 393,600 393,647 394,943 395,604 395,797 391,808 394,356 -0.03%
  YoY % -0.01% -0.33% -0.17% -0.05% 1.02% -0.65% -
  Horiz. % 99.81% 99.82% 100.15% 100.32% 100.37% 99.35% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 6.16 % 8.40%
  YoY % 60.77% 32.06% 0.21% 27.03% -32.97% -10.39% -
  Horiz. % 162.34% 100.97% 76.46% 76.30% 60.06% 89.61% 100.00%
ROE 14.25 % 10.55 % 5.95 % 6.44 % 5.01 % 7.23 % 8.20 % 9.64%
  YoY % 35.07% 77.31% -7.61% 28.54% -30.71% -11.83% -
  Horiz. % 173.78% 128.66% 72.56% 78.54% 61.10% 88.17% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 104.86 109.30 75.55 77.49 74.61 72.93 66.65 7.84%
  YoY % -4.06% 44.67% -2.50% 3.86% 2.30% 9.42% -
  Horiz. % 157.33% 163.99% 113.35% 116.26% 111.94% 109.42% 100.00%
EPS 10.48 6.80 3.56 3.64 2.76 3.76 4.04 17.20%
  YoY % 54.12% 91.01% -2.20% 31.88% -26.60% -6.93% -
  Horiz. % 259.41% 168.32% 88.12% 90.10% 68.32% 93.07% 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 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 0.4924 6.92%
  YoY % 14.19% 7.70% 5.95% 2.63% 5.85% 5.61% -
  Horiz. % 149.49% 130.91% 121.55% 114.72% 111.78% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 83.89 87.45 60.64 62.31 60.02 58.08 53.43 7.80%
  YoY % -4.07% 44.21% -2.68% 3.82% 3.34% 8.70% -
  Horiz. % 157.01% 163.67% 113.49% 116.62% 112.33% 108.70% 100.00%
EPS 8.39 5.44 2.86 2.93 2.22 2.99 3.24 17.17%
  YoY % 54.23% 90.21% -2.39% 31.98% -25.75% -7.72% -
  Horiz. % 258.95% 167.90% 88.27% 90.43% 68.52% 92.28% 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 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 0.3947 6.89%
  YoY % 14.19% 7.35% 5.77% 2.57% 6.93% 4.92% -
  Horiz. % 149.20% 130.66% 121.71% 115.07% 112.19% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 -
P/RPS 1.41 0.94 1.19 1.15 1.41 1.58 2.37 -8.28%
  YoY % 50.00% -21.01% 3.48% -18.44% -10.76% -33.33% -
  Horiz. % 59.49% 39.66% 50.21% 48.52% 59.49% 66.67% 100.00%
P/EPS 14.11 15.15 25.28 24.45 38.04 30.59 39.11 -15.61%
  YoY % -6.86% -40.07% 3.39% -35.73% 24.35% -21.78% -
  Horiz. % 36.08% 38.74% 64.64% 62.52% 97.26% 78.22% 100.00%
EY 7.09 6.60 3.96 4.09 2.63 3.27 2.56 18.49%
  YoY % 7.42% 66.67% -3.18% 55.51% -19.57% 27.73% -
  Horiz. % 276.95% 257.81% 154.69% 159.77% 102.73% 127.73% 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 2.01 1.60 1.50 1.58 1.91 2.21 3.21 -7.50%
  YoY % 25.62% 6.67% -5.06% -17.28% -13.57% -31.15% -
  Horiz. % 62.62% 49.84% 46.73% 49.22% 59.50% 68.85% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 -
Price 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 -
P/RPS 1.63 0.97 1.28 1.18 1.37 1.59 2.39 -6.17%
  YoY % 68.04% -24.22% 8.47% -13.87% -13.84% -33.47% -
  Horiz. % 68.20% 40.59% 53.56% 49.37% 57.32% 66.53% 100.00%
P/EPS 16.30 15.59 27.11 25.14 36.96 30.85 39.36 -13.65%
  YoY % 4.55% -42.49% 7.84% -31.98% 19.81% -21.62% -
  Horiz. % 41.41% 39.61% 68.88% 63.87% 93.90% 78.38% 100.00%
EY 6.14 6.42 3.69 3.98 2.71 3.24 2.54 15.83%
  YoY % -4.36% 73.98% -7.29% 46.86% -16.36% 27.56% -
  Horiz. % 241.73% 252.76% 145.28% 156.69% 106.69% 127.56% 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 2.32 1.64 1.61 1.62 1.85 2.23 3.23 -5.36%
  YoY % 41.46% 1.86% -0.62% -12.43% -17.04% -30.96% -
  Horiz. % 71.83% 50.77% 49.85% 50.15% 57.28% 69.04% 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
 
 

126  414  527  1447 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.285+0.025 
 QES 0.37-0.01 
 BIOHLDG 0.315+0.015 
 DNEX-WD 0.055+0.01 
 XOX-WC 0.025+0.02 
 AT 0.180.00 
 ANZO 0.10+0.005 
 GLOTEC 0.495+0.045 
 RUBEREX 1.83+0.09 
 TECHNAX 0.15-0.005 

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!
PARTNERS & BROKERS