Highlights

[3A] YoY Annualized Quarter Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -22.45%    YoY -     -2.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 409,912 412,728 430,272 298,372 306,552 295,308 285,756 6.19%
  YoY % -0.68% -4.08% 44.21% -2.67% 3.81% 3.34% -
  Horiz. % 143.45% 144.43% 150.57% 104.41% 107.28% 103.34% 100.00%
PBT 27,820 57,840 37,136 23,728 23,100 17,472 19,748 5.88%
  YoY % -51.90% 55.75% 56.51% 2.72% 32.21% -11.53% -
  Horiz. % 140.88% 292.89% 188.05% 120.15% 116.97% 88.47% 100.00%
Tax -2,868 -16,548 -10,368 -9,668 -8,700 -6,548 -3,988 -5.34%
  YoY % 82.67% -59.61% -7.24% -11.13% -32.86% -64.19% -
  Horiz. % 71.92% 414.94% 259.98% 242.43% 218.15% 164.19% 100.00%
NP 24,952 41,292 26,768 14,060 14,400 10,924 15,760 7.96%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -30.69% -
  Horiz. % 158.32% 262.01% 169.85% 89.21% 91.37% 69.31% 100.00%
NP to SH 24,952 41,292 26,768 14,060 14,400 10,924 14,732 9.17%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -25.85% -
  Horiz. % 169.37% 280.29% 181.70% 95.44% 97.75% 74.15% 100.00%
Tax Rate 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -10.59%
  YoY % -63.96% 2.47% -31.48% 8.20% 0.48% 85.64% -
  Horiz. % 51.06% 141.70% 138.29% 201.83% 186.53% 185.64% 100.00%
Total Cost 384,960 371,436 403,504 284,312 292,152 284,384 269,996 6.09%
  YoY % 3.64% -7.95% 41.92% -2.68% 2.73% 5.33% -
  Horiz. % 142.58% 137.57% 149.45% 105.30% 108.21% 105.33% 100.00%
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.87%
  YoY % 25.00% -0.01% -0.33% -0.17% -0.05% 1.02% -
  Horiz. % 125.57% 100.46% 100.47% 100.80% 100.97% 101.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 1.65%
  YoY % -39.10% 60.77% 32.06% 0.21% 27.03% -32.97% -
  Horiz. % 110.33% 181.16% 112.68% 85.33% 85.14% 67.03% 100.00%
ROE 7.91 % 14.25 % 10.55 % 5.95 % 6.44 % 5.01 % 7.23 % 1.51%
  YoY % -44.49% 35.07% 77.31% -7.61% 28.54% -30.71% -
  Horiz. % 109.41% 197.10% 145.92% 82.30% 89.07% 69.29% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.32 104.86 109.30 75.55 77.49 74.61 72.93 2.24%
  YoY % -20.54% -4.06% 44.67% -2.50% 3.86% 2.30% -
  Horiz. % 114.25% 143.78% 149.87% 103.59% 106.25% 102.30% 100.00%
EPS 5.08 10.48 6.80 3.56 3.64 2.76 3.76 5.14%
  YoY % -51.53% 54.12% 91.01% -2.20% 31.88% -26.60% -
  Horiz. % 135.11% 278.72% 180.85% 94.68% 96.81% 73.40% 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 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 3.56%
  YoY % -12.87% 14.19% 7.70% 5.95% 2.63% 5.85% -
  Horiz. % 123.35% 141.56% 123.96% 115.10% 108.63% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.32 83.89 87.45 60.64 62.31 60.02 58.08 6.20%
  YoY % -0.68% -4.07% 44.21% -2.68% 3.82% 3.34% -
  Horiz. % 143.46% 144.44% 150.57% 104.41% 107.28% 103.34% 100.00%
EPS 5.08 8.39 5.44 2.86 2.93 2.22 2.99 9.23%
  YoY % -39.45% 54.23% 90.21% -2.39% 31.98% -25.75% -
  Horiz. % 169.90% 280.60% 181.94% 95.65% 97.99% 74.25% 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 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 7.56%
  YoY % 8.91% 14.19% 7.35% 5.77% 2.57% 6.93% -
  Horiz. % 154.89% 142.21% 124.54% 116.01% 109.68% 106.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 -
P/RPS 1.27 1.41 0.94 1.19 1.15 1.41 1.58 -3.57%
  YoY % -9.93% 50.00% -21.01% 3.48% -18.44% -10.76% -
  Horiz. % 80.38% 89.24% 59.49% 75.32% 72.78% 89.24% 100.00%
P/EPS 20.90 14.11 15.15 25.28 24.45 38.04 30.59 -6.15%
  YoY % 48.12% -6.86% -40.07% 3.39% -35.73% 24.35% -
  Horiz. % 68.32% 46.13% 49.53% 82.64% 79.93% 124.35% 100.00%
EY 4.78 7.09 6.60 3.96 4.09 2.63 3.27 6.53%
  YoY % -32.58% 7.42% 66.67% -3.18% 55.51% -19.57% -
  Horiz. % 146.18% 216.82% 201.83% 121.10% 125.08% 80.43% 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 1.65 2.01 1.60 1.50 1.58 1.91 2.21 -4.75%
  YoY % -17.91% 25.62% 6.67% -5.06% -17.28% -13.57% -
  Horiz. % 74.66% 90.95% 72.40% 67.87% 71.49% 86.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 -
P/RPS 1.26 1.63 0.97 1.28 1.18 1.37 1.59 -3.80%
  YoY % -22.70% 68.04% -24.22% 8.47% -13.87% -13.84% -
  Horiz. % 79.25% 102.52% 61.01% 80.50% 74.21% 86.16% 100.00%
P/EPS 20.70 16.30 15.59 27.11 25.14 36.96 30.85 -6.43%
  YoY % 26.99% 4.55% -42.49% 7.84% -31.98% 19.81% -
  Horiz. % 67.10% 52.84% 50.53% 87.88% 81.49% 119.81% 100.00%
EY 4.83 6.14 6.42 3.69 3.98 2.71 3.24 6.88%
  YoY % -21.34% -4.36% 73.98% -7.29% 46.86% -16.36% -
  Horiz. % 149.07% 189.51% 198.15% 113.89% 122.84% 83.64% 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 2.32 1.64 1.61 1.62 1.85 2.23 -4.99%
  YoY % -29.31% 41.46% 1.86% -0.62% -12.43% -17.04% -
  Horiz. % 73.54% 104.04% 73.54% 72.20% 72.65% 82.96% 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS