Highlights

[3A] YoY Annualized Quarter Result on 2017-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 11-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     6.09%    YoY -     54.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 402,788 410,012 409,912 412,728 430,272 298,372 306,552 4.65%
  YoY % -1.76% 0.02% -0.68% -4.08% 44.21% -2.67% -
  Horiz. % 131.39% 133.75% 133.72% 134.64% 140.36% 97.33% 100.00%
PBT 51,380 40,492 27,820 57,840 37,136 23,728 23,100 14.24%
  YoY % 26.89% 45.55% -51.90% 55.75% 56.51% 2.72% -
  Horiz. % 222.42% 175.29% 120.43% 250.39% 160.76% 102.72% 100.00%
Tax -16,016 -10,572 -2,868 -16,548 -10,368 -9,668 -8,700 10.70%
  YoY % -51.49% -268.62% 82.67% -59.61% -7.24% -11.13% -
  Horiz. % 184.09% 121.52% 32.97% 190.21% 119.17% 111.13% 100.00%
NP 35,364 29,920 24,952 41,292 26,768 14,060 14,400 16.14%
  YoY % 18.20% 19.91% -39.57% 54.26% 90.38% -2.36% -
  Horiz. % 245.58% 207.78% 173.28% 286.75% 185.89% 97.64% 100.00%
NP to SH 35,364 29,920 24,952 41,292 26,768 14,060 14,400 16.14%
  YoY % 18.20% 19.91% -39.57% 54.26% 90.38% -2.36% -
  Horiz. % 245.58% 207.78% 173.28% 286.75% 185.89% 97.64% 100.00%
Tax Rate 31.17 % 26.11 % 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % -3.10%
  YoY % 19.38% 153.25% -63.96% 2.47% -31.48% 8.20% -
  Horiz. % 82.77% 69.33% 27.38% 75.97% 74.14% 108.20% 100.00%
Total Cost 367,424 380,092 384,960 371,436 403,504 284,312 292,152 3.89%
  YoY % -3.33% -1.26% 3.64% -7.95% 41.92% -2.68% -
  Horiz. % 125.76% 130.10% 131.77% 127.14% 138.11% 97.32% 100.00%
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
NOSH 491,877 492,000 492,000 393,600 393,647 394,943 395,604 3.69%
  YoY % -0.03% 0.00% 25.00% -0.01% -0.33% -0.17% -
  Horiz. % 124.34% 124.37% 124.37% 99.49% 99.51% 99.83% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.78 % 7.30 % 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 10.97%
  YoY % 20.27% 19.87% -39.10% 60.77% 32.06% 0.21% -
  Horiz. % 186.81% 155.32% 129.57% 212.77% 132.34% 100.21% 100.00%
ROE 9.93 % 8.90 % 7.91 % 14.25 % 10.55 % 5.95 % 6.44 % 7.48%
  YoY % 11.57% 12.52% -44.49% 35.07% 77.31% -7.61% -
  Horiz. % 154.19% 138.20% 122.83% 221.27% 163.82% 92.39% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 81.89 83.34 83.32 104.86 109.30 75.55 77.49 0.92%
  YoY % -1.74% 0.02% -20.54% -4.06% 44.67% -2.50% -
  Horiz. % 105.68% 107.55% 107.52% 135.32% 141.05% 97.50% 100.00%
EPS 7.20 6.08 5.08 10.48 6.80 3.56 3.64 12.03%
  YoY % 18.42% 19.69% -51.53% 54.12% 91.01% -2.20% -
  Horiz. % 197.80% 167.03% 139.56% 287.91% 186.81% 97.80% 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 0.7240 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 4.22%
  YoY % 5.99% 6.50% -12.87% 14.19% 7.70% 5.95% -
  Horiz. % 128.16% 120.92% 113.54% 130.31% 114.11% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 81.87 83.34 83.32 83.89 87.45 60.64 62.31 4.65%
  YoY % -1.76% 0.02% -0.68% -4.07% 44.21% -2.68% -
  Horiz. % 131.39% 133.75% 133.72% 134.63% 140.35% 97.32% 100.00%
EPS 7.19 6.08 5.08 8.39 5.44 2.86 2.93 16.12%
  YoY % 18.26% 19.69% -39.45% 54.23% 90.21% -2.39% -
  Horiz. % 245.39% 207.51% 173.38% 286.35% 185.67% 97.61% 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 0.7238 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 8.07%
  YoY % 5.96% 6.50% 8.91% 14.19% 7.35% 5.77% -
  Horiz. % 159.36% 150.40% 141.22% 129.66% 113.54% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.6150 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 -
P/RPS 0.75 1.12 1.27 1.41 0.94 1.19 1.15 -6.87%
  YoY % -33.04% -11.81% -9.93% 50.00% -21.01% 3.48% -
  Horiz. % 65.22% 97.39% 110.43% 122.61% 81.74% 103.48% 100.00%
P/EPS 8.55 15.38 20.90 14.11 15.15 25.28 24.45 -16.05%
  YoY % -44.41% -26.41% 48.12% -6.86% -40.07% 3.39% -
  Horiz. % 34.97% 62.90% 85.48% 57.71% 61.96% 103.39% 100.00%
EY 11.69 6.50 4.78 7.09 6.60 3.96 4.09 19.11%
  YoY % 79.85% 35.98% -32.58% 7.42% 66.67% -3.18% -
  Horiz. % 285.82% 158.92% 116.87% 173.35% 161.37% 96.82% 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 0.85 1.37 1.65 2.01 1.60 1.50 1.58 -9.81%
  YoY % -37.96% -16.97% -17.91% 25.62% 6.67% -5.06% -
  Horiz. % 53.80% 86.71% 104.43% 127.22% 101.27% 94.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 -
Price 0.7550 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 -
P/RPS 0.92 1.08 1.26 1.63 0.97 1.28 1.18 -4.06%
  YoY % -14.81% -14.29% -22.70% 68.04% -24.22% 8.47% -
  Horiz. % 77.97% 91.53% 106.78% 138.14% 82.20% 108.47% 100.00%
P/EPS 10.50 14.80 20.70 16.30 15.59 27.11 25.14 -13.53%
  YoY % -29.05% -28.50% 26.99% 4.55% -42.49% 7.84% -
  Horiz. % 41.77% 58.87% 82.34% 64.84% 62.01% 107.84% 100.00%
EY 9.52 6.76 4.83 6.14 6.42 3.69 3.98 15.63%
  YoY % 40.83% 39.96% -21.34% -4.36% 73.98% -7.29% -
  Horiz. % 239.20% 169.85% 121.36% 154.27% 161.31% 92.71% 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 1.04 1.32 1.64 2.32 1.64 1.61 1.62 -7.11%
  YoY % -21.21% -19.51% -29.31% 41.46% 1.86% -0.62% -
  Horiz. % 64.20% 81.48% 101.23% 143.21% 101.23% 99.38% 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
 
 

197  315  545  1463 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.81+0.49 
 SAUDEE 0.16+0.01 
 SERBADK 0.615-0.01 
 SASBADI 0.25-0.005 
 SANICHI 0.080.00 
 SAUDEE-WB 0.055+0.05 
 AVI 0.15+0.01 
 VSOLAR 0.0150.00 
 VS-WB 0.355+0.05 
 KNM 0.175-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS