Highlights

[3A] YoY Annualized Quarter Result on 2016-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     33.28%    YoY -     90.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 410,012 409,912 412,728 430,272 298,372 306,552 295,308 5.62%
  YoY % 0.02% -0.68% -4.08% 44.21% -2.67% 3.81% -
  Horiz. % 138.84% 138.81% 139.76% 145.70% 101.04% 103.81% 100.00%
PBT 40,492 27,820 57,840 37,136 23,728 23,100 17,472 15.03%
  YoY % 45.55% -51.90% 55.75% 56.51% 2.72% 32.21% -
  Horiz. % 231.75% 159.23% 331.04% 212.55% 135.81% 132.21% 100.00%
Tax -10,572 -2,868 -16,548 -10,368 -9,668 -8,700 -6,548 8.31%
  YoY % -268.62% 82.67% -59.61% -7.24% -11.13% -32.86% -
  Horiz. % 161.45% 43.80% 252.72% 158.34% 147.65% 132.87% 100.00%
NP 29,920 24,952 41,292 26,768 14,060 14,400 10,924 18.28%
  YoY % 19.91% -39.57% 54.26% 90.38% -2.36% 31.82% -
  Horiz. % 273.89% 228.41% 377.99% 245.04% 128.71% 131.82% 100.00%
NP to SH 29,920 24,952 41,292 26,768 14,060 14,400 10,924 18.28%
  YoY % 19.91% -39.57% 54.26% 90.38% -2.36% 31.82% -
  Horiz. % 273.89% 228.41% 377.99% 245.04% 128.71% 131.82% 100.00%
Tax Rate 26.11 % 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % -5.84%
  YoY % 153.25% -63.96% 2.47% -31.48% 8.20% 0.48% -
  Horiz. % 69.66% 27.51% 76.33% 74.49% 108.72% 100.48% 100.00%
Total Cost 380,092 384,960 371,436 403,504 284,312 292,152 284,384 4.95%
  YoY % -1.26% 3.64% -7.95% 41.92% -2.68% 2.73% -
  Horiz. % 133.65% 135.37% 130.61% 141.89% 99.97% 102.73% 100.00%
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
NOSH 492,000 492,000 393,600 393,647 394,943 395,604 395,797 3.69%
  YoY % 0.00% 25.00% -0.01% -0.33% -0.17% -0.05% -
  Horiz. % 124.31% 124.31% 99.44% 99.46% 99.78% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.30 % 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 11.99%
  YoY % 19.87% -39.10% 60.77% 32.06% 0.21% 27.03% -
  Horiz. % 197.30% 164.59% 270.27% 168.11% 127.30% 127.03% 100.00%
ROE 8.90 % 7.91 % 14.25 % 10.55 % 5.95 % 6.44 % 5.01 % 10.05%
  YoY % 12.52% -44.49% 35.07% 77.31% -7.61% 28.54% -
  Horiz. % 177.64% 157.88% 284.43% 210.58% 118.76% 128.54% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.34 83.32 104.86 109.30 75.55 77.49 74.61 1.86%
  YoY % 0.02% -20.54% -4.06% 44.67% -2.50% 3.86% -
  Horiz. % 111.70% 111.67% 140.54% 146.50% 101.26% 103.86% 100.00%
EPS 6.08 5.08 10.48 6.80 3.56 3.64 2.76 14.06%
  YoY % 19.69% -51.53% 54.12% 91.01% -2.20% 31.88% -
  Horiz. % 220.29% 184.06% 379.71% 246.38% 128.99% 131.88% 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 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 3.66%
  YoY % 6.50% -12.87% 14.19% 7.70% 5.95% 2.63% -
  Horiz. % 124.11% 116.53% 133.74% 117.11% 108.74% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 83.34 83.32 83.89 87.45 60.64 62.31 60.02 5.62%
  YoY % 0.02% -0.68% -4.07% 44.21% -2.68% 3.82% -
  Horiz. % 138.85% 138.82% 139.77% 145.70% 101.03% 103.82% 100.00%
EPS 6.08 5.08 8.39 5.44 2.86 2.93 2.22 18.27%
  YoY % 19.69% -39.45% 54.23% 90.21% -2.39% 31.98% -
  Horiz. % 273.87% 228.83% 377.93% 245.05% 128.83% 131.98% 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 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 7.49%
  YoY % 6.50% 8.91% 14.19% 7.35% 5.77% 2.57% -
  Horiz. % 154.27% 144.85% 132.99% 116.46% 108.49% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 -
P/RPS 1.12 1.27 1.41 0.94 1.19 1.15 1.41 -3.76%
  YoY % -11.81% -9.93% 50.00% -21.01% 3.48% -18.44% -
  Horiz. % 79.43% 90.07% 100.00% 66.67% 84.40% 81.56% 100.00%
P/EPS 15.38 20.90 14.11 15.15 25.28 24.45 38.04 -14.00%
  YoY % -26.41% 48.12% -6.86% -40.07% 3.39% -35.73% -
  Horiz. % 40.43% 54.94% 37.09% 39.83% 66.46% 64.27% 100.00%
EY 6.50 4.78 7.09 6.60 3.96 4.09 2.63 16.27%
  YoY % 35.98% -32.58% 7.42% 66.67% -3.18% 55.51% -
  Horiz. % 247.15% 181.75% 269.58% 250.95% 150.57% 155.51% 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 1.37 1.65 2.01 1.60 1.50 1.58 1.91 -5.39%
  YoY % -16.97% -17.91% 25.62% 6.67% -5.06% -17.28% -
  Horiz. % 71.73% 86.39% 105.24% 83.77% 78.53% 82.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 -
Price 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 -
P/RPS 1.08 1.26 1.63 0.97 1.28 1.18 1.37 -3.88%
  YoY % -14.29% -22.70% 68.04% -24.22% 8.47% -13.87% -
  Horiz. % 78.83% 91.97% 118.98% 70.80% 93.43% 86.13% 100.00%
P/EPS 14.80 20.70 16.30 15.59 27.11 25.14 36.96 -14.14%
  YoY % -28.50% 26.99% 4.55% -42.49% 7.84% -31.98% -
  Horiz. % 40.04% 56.01% 44.10% 42.18% 73.35% 68.02% 100.00%
EY 6.76 4.83 6.14 6.42 3.69 3.98 2.71 16.45%
  YoY % 39.96% -21.34% -4.36% 73.98% -7.29% 46.86% -
  Horiz. % 249.45% 178.23% 226.57% 236.90% 136.16% 146.86% 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 1.32 1.64 2.32 1.64 1.61 1.62 1.85 -5.47%
  YoY % -19.51% -29.31% 41.46% 1.86% -0.62% -12.43% -
  Horiz. % 71.35% 88.65% 125.41% 88.65% 87.03% 87.57% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

218  484  596  1216 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28+0.02 
 LUSTER 0.205+0.02 
 BIOHLDG 0.31+0.01 
 QES 0.375-0.005 
 MTOUCHE 0.065+0.005 
 XOX-WC 0.02+0.015 
 DNEX-WD 0.055+0.01 
 SAPNRG 0.120.00 
 RUBEREX 1.82+0.08 
 AT 0.185+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