Highlights

[3A] YoY Cumulative Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     53.18%    YoY -     93.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 302,062 292,681 258,476 234,111 225,103 223,543 203,640 6.79%
  YoY % 3.21% 13.23% 10.41% 4.00% 0.70% 9.77% -
  Horiz. % 148.33% 143.72% 126.93% 114.96% 110.54% 109.77% 100.00%
PBT 36,235 36,070 26,009 19,239 11,379 15,564 9,634 24.68%
  YoY % 0.46% 38.68% 35.19% 69.07% -26.89% 61.55% -
  Horiz. % 376.12% 374.40% 269.97% 199.70% 118.11% 161.55% 100.00%
Tax -8,613 -10,102 -8,996 -5,755 -4,424 -3,879 946 -
  YoY % 14.74% -12.29% -56.32% -30.09% -14.05% -510.04% -
  Horiz. % -910.47% -1,067.86% -950.95% -608.35% -467.65% -410.04% 100.00%
NP 27,622 25,968 17,013 13,484 6,955 11,685 10,580 17.33%
  YoY % 6.37% 52.64% 26.17% 93.87% -40.48% 10.44% -
  Horiz. % 261.08% 245.44% 160.80% 127.45% 65.74% 110.44% 100.00%
NP to SH 27,622 25,968 17,013 13,484 6,955 11,685 11,141 16.32%
  YoY % 6.37% 52.64% 26.17% 93.87% -40.48% 4.88% -
  Horiz. % 247.93% 233.09% 152.71% 121.03% 62.43% 104.88% 100.00%
Tax Rate 23.77 % 28.01 % 34.59 % 29.91 % 38.88 % 24.92 % -9.82 % -
  YoY % -15.14% -19.02% 15.65% -23.07% 56.02% 353.77% -
  Horiz. % -242.06% -285.23% -352.24% -304.58% -395.93% -253.77% 100.00%
Total Cost 274,440 266,713 241,463 220,627 218,148 211,858 193,060 6.03%
  YoY % 2.90% 10.46% 9.44% 1.14% 2.97% 9.74% -
  Horiz. % 142.15% 138.15% 125.07% 114.28% 112.99% 109.74% 100.00%
Net Worth 307,057 273,136 251,493 232,058 219,848 0 201,010 7.31%
  YoY % 12.42% 8.61% 8.37% 5.55% 0.00% 0.00% -
  Horiz. % 152.76% 135.88% 125.11% 115.45% 109.37% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 8,855 7,082 - - - - - -
  YoY % 25.05% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.05% 100.00% - - - - -
Div Payout % 32.06 % 27.27 % - % - % - % - % - % -
  YoY % 17.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.57% 100.00% - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 307,057 273,136 251,493 232,058 219,848 0 201,010 7.31%
  YoY % 12.42% 8.61% 8.37% 5.55% 0.00% 0.00% -
  Horiz. % 152.76% 135.88% 125.11% 115.45% 109.37% 0.00% 100.00%
NOSH 492,000 393,454 393,819 393,119 392,937 393,028 393,674 3.78%
  YoY % 25.05% -0.09% 0.18% 0.05% -0.02% -0.16% -
  Horiz. % 124.98% 99.94% 100.04% 99.86% 99.81% 99.84% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 9.14 % 8.87 % 6.58 % 5.76 % 3.09 % 5.23 % 5.20 % 9.85%
  YoY % 3.04% 34.80% 14.24% 86.41% -40.92% 0.58% -
  Horiz. % 175.77% 170.58% 126.54% 110.77% 59.42% 100.58% 100.00%
ROE 9.00 % 9.51 % 6.76 % 5.81 % 3.16 % - % 5.54 % 8.42%
  YoY % -5.36% 40.68% 16.35% 83.86% 0.00% 0.00% -
  Horiz. % 162.45% 171.66% 122.02% 104.87% 57.04% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.39 74.39 65.63 59.55 57.29 56.88 51.73 2.89%
  YoY % -17.48% 13.35% 10.21% 3.94% 0.72% 9.96% -
  Horiz. % 118.67% 143.80% 126.87% 115.12% 110.75% 109.96% 100.00%
EPS 6.45 6.60 4.32 3.43 1.77 2.97 2.83 14.70%
  YoY % -2.27% 52.78% 25.95% 93.79% -40.40% 4.95% -
  Horiz. % 227.92% 233.22% 152.65% 121.20% 62.54% 104.95% 100.00%
DPS 1.80 1.80 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% - - - - -
NAPS 0.6241 0.6942 0.6386 0.5903 0.5595 0.0000 0.5106 3.40%
  YoY % -10.10% 8.71% 8.18% 5.50% 0.00% 0.00% -
  Horiz. % 122.23% 135.96% 125.07% 115.61% 109.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 61.39 59.49 52.54 47.58 45.75 45.44 41.39 6.78%
  YoY % 3.19% 13.23% 10.42% 4.00% 0.68% 9.78% -
  Horiz. % 148.32% 143.73% 126.94% 114.96% 110.53% 109.78% 100.00%
EPS 6.45 5.28 3.46 2.74 1.41 2.38 2.26 19.08%
  YoY % 22.16% 52.60% 26.28% 94.33% -40.76% 5.31% -
  Horiz. % 285.40% 233.63% 153.10% 121.24% 62.39% 105.31% 100.00%
DPS 1.80 1.44 0.00 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
NAPS 0.6241 0.5552 0.5112 0.4717 0.4468 0.0000 0.4086 7.31%
  YoY % 12.41% 8.61% 8.37% 5.57% 0.00% 0.00% -
  Horiz. % 152.74% 135.88% 125.11% 115.44% 109.35% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1400 1.3200 0.9500 0.9550 0.9900 1.0000 1.1400 -
P/RPS 1.86 1.77 1.45 1.60 1.73 1.76 2.20 -2.76%
  YoY % 5.08% 22.07% -9.37% -7.51% -1.70% -20.00% -
  Horiz. % 84.55% 80.45% 65.91% 72.73% 78.64% 80.00% 100.00%
P/EPS 20.31 20.00 21.99 27.84 55.93 33.64 40.28 -10.78%
  YoY % 1.55% -9.05% -21.01% -50.22% 66.26% -16.48% -
  Horiz. % 50.42% 49.65% 54.59% 69.12% 138.85% 83.52% 100.00%
EY 4.92 5.00 4.55 3.59 1.79 2.97 2.48 12.08%
  YoY % -1.60% 9.89% 26.74% 100.56% -39.73% 19.76% -
  Horiz. % 198.39% 201.61% 183.47% 144.76% 72.18% 119.76% 100.00%
DY 1.58 1.36 0.00 0.00 0.00 0.00 0.00 -
  YoY % 16.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.18% 100.00% - - - - -
P/NAPS 1.83 1.90 1.49 1.62 1.77 0.00 2.23 -3.24%
  YoY % -3.68% 27.52% -8.02% -8.47% 0.00% 0.00% -
  Horiz. % 82.06% 85.20% 66.82% 72.65% 79.37% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 -
Price 1.1600 1.2400 1.0600 0.9200 0.9300 1.1000 1.1800 -
P/RPS 1.89 1.67 1.62 1.54 1.62 1.93 2.28 -3.08%
  YoY % 13.17% 3.09% 5.19% -4.94% -16.06% -15.35% -
  Horiz. % 82.89% 73.25% 71.05% 67.54% 71.05% 84.65% 100.00%
P/EPS 20.66 18.79 24.54 26.82 52.54 37.00 41.70 -11.04%
  YoY % 9.95% -23.43% -8.50% -48.95% 42.00% -11.27% -
  Horiz. % 49.54% 45.06% 58.85% 64.32% 126.00% 88.73% 100.00%
EY 4.84 5.32 4.08 3.73 1.90 2.70 2.40 12.39%
  YoY % -9.02% 30.39% 9.38% 96.32% -29.63% 12.50% -
  Horiz. % 201.67% 221.67% 170.00% 155.42% 79.17% 112.50% 100.00%
DY 1.55 1.45 0.00 0.00 0.00 0.00 0.00 -
  YoY % 6.90% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 106.90% 100.00% - - - - -
P/NAPS 1.86 1.79 1.66 1.56 1.66 0.00 2.31 -3.54%
  YoY % 3.91% 7.83% 6.41% -6.02% 0.00% 0.00% -
  Horiz. % 80.52% 77.49% 71.86% 67.53% 71.86% 0.00% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
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
 
 

394  382  545  965 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ATAIMS 0.495+0.055 
 FINTEC 0.01-0.005 
 BCMALL 0.0250.00 
 MLAB 0.03-0.005 
 HSI-CI2 0.33-0.01 
 SAPNRG 0.055+0.005 
 KANGER 0.020.00 
 NWP 0.275+0.03 
 XOX 0.030.00 
 AIRASIA-LR 0.005-0.005 
PARTNERS & BROKERS