Highlights

[3A] YoY Cumulative Quarter Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     48.32%    YoY -     -36.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 387,718 352,400 311,410 302,910 306,429 268,806 248,940 7.66%
  YoY % 10.02% 13.16% 2.81% -1.15% 14.00% 7.98% -
  Horiz. % 155.75% 141.56% 125.09% 121.68% 123.09% 107.98% 100.00%
PBT 53,448 30,350 26,186 16,120 21,999 15,352 20,905 16.92%
  YoY % 76.11% 15.90% 62.44% -26.72% 43.30% -26.56% -
  Horiz. % 255.67% 145.18% 125.26% 77.11% 105.23% 73.44% 100.00%
Tax -14,527 -10,266 -8,056 -5,804 -5,813 -97 -4,011 23.90%
  YoY % -41.51% -27.43% -38.80% 0.15% -5,892.78% 97.58% -
  Horiz. % 362.18% 255.95% 200.85% 144.70% 144.93% 2.42% 100.00%
NP 38,921 20,084 18,130 10,316 16,186 15,255 16,894 14.91%
  YoY % 93.79% 10.78% 75.75% -36.27% 6.10% -9.70% -
  Horiz. % 230.38% 118.88% 107.32% 61.06% 95.81% 90.30% 100.00%
NP to SH 38,921 20,084 18,130 10,316 16,186 15,887 16,894 14.91%
  YoY % 93.79% 10.78% 75.75% -36.27% 1.88% -5.96% -
  Horiz. % 230.38% 118.88% 107.32% 61.06% 95.81% 94.04% 100.00%
Tax Rate 27.18 % 33.83 % 30.76 % 36.00 % 26.42 % 0.63 % 19.19 % 5.97%
  YoY % -19.66% 9.98% -14.56% 36.26% 4,093.65% -96.72% -
  Horiz. % 141.64% 176.29% 160.29% 187.60% 137.68% 3.28% 100.00%
Total Cost 348,797 332,316 293,280 292,594 290,243 253,551 232,046 7.02%
  YoY % 4.96% 13.31% 0.23% 0.81% 14.47% 9.27% -
  Horiz. % 150.31% 143.21% 126.39% 126.09% 125.08% 109.27% 100.00%
Net Worth 27,937,326 248,293 231,560 218,775 210,618 200,789 183,512 130.90%
  YoY % 11,151.74% 7.23% 5.84% 3.87% 4.89% 9.41% -
  Horiz. % 15,223.62% 135.30% 126.18% 119.22% 114.77% 109.41% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,083 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 18.20 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,937,326 248,293 231,560 218,775 210,618 200,789 183,512 130.90%
  YoY % 11,151.74% 7.23% 5.84% 3.87% 4.89% 9.41% -
  Horiz. % 15,223.62% 135.30% 126.18% 119.22% 114.77% 109.41% 100.00%
NOSH 393,538 393,803 393,275 393,127 390,467 393,242 380,495 0.56%
  YoY % -0.07% 0.13% 0.04% 0.68% -0.71% 3.35% -
  Horiz. % 103.43% 103.50% 103.36% 103.32% 102.62% 103.35% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.04 % 5.70 % 5.82 % 3.41 % 5.28 % 5.68 % 6.79 % 6.73%
  YoY % 76.14% -2.06% 70.67% -35.42% -7.04% -16.35% -
  Horiz. % 147.86% 83.95% 85.71% 50.22% 77.76% 83.65% 100.00%
ROE 0.14 % 8.09 % 7.83 % 4.72 % 7.68 % 7.91 % 9.21 % -50.20%
  YoY % -98.27% 3.32% 65.89% -38.54% -2.91% -14.12% -
  Horiz. % 1.52% 87.84% 85.02% 51.25% 83.39% 85.88% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.52 89.49 79.18 77.05 78.48 68.36 65.43 7.05%
  YoY % 10.09% 13.02% 2.76% -1.82% 14.80% 4.48% -
  Horiz. % 150.57% 136.77% 121.01% 117.76% 119.94% 104.48% 100.00%
EPS 9.89 5.10 4.61 2.62 4.11 4.04 4.44 14.27%
  YoY % 93.92% 10.63% 75.95% -36.25% 1.73% -9.01% -
  Horiz. % 222.75% 114.86% 103.83% 59.01% 92.57% 90.99% 100.00%
DPS 1.80 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. % 100.00% - - - - - -
NAPS 70.9900 0.6305 0.5888 0.5565 0.5394 0.5106 0.4823 129.61%
  YoY % 11,159.32% 7.08% 5.80% 3.17% 5.64% 5.87% -
  Horiz. % 14,719.05% 130.73% 122.08% 115.38% 111.84% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.80 71.63 63.29 61.57 62.28 54.64 50.60 7.65%
  YoY % 10.01% 13.18% 2.79% -1.14% 13.98% 7.98% -
  Horiz. % 155.73% 141.56% 125.08% 121.68% 123.08% 107.98% 100.00%
EPS 7.91 4.08 3.68 2.10 3.29 3.23 3.43 14.93%
  YoY % 93.87% 10.87% 75.24% -36.17% 1.86% -5.83% -
  Horiz. % 230.61% 118.95% 107.29% 61.22% 95.92% 94.17% 100.00%
DPS 1.44 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. % 100.00% - - - - - -
NAPS 56.7832 0.5047 0.4707 0.4447 0.4281 0.4081 0.3730 130.90%
  YoY % 11,150.88% 7.22% 5.85% 3.88% 4.90% 9.41% -
  Horiz. % 15,223.38% 135.31% 126.19% 119.22% 114.77% 109.41% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3100 1.0500 0.8750 0.8400 1.0900 1.1200 1.5900 -
P/RPS 1.33 1.17 1.11 1.09 1.39 1.64 2.43 -9.55%
  YoY % 13.68% 5.41% 1.83% -21.58% -15.24% -32.51% -
  Horiz. % 54.73% 48.15% 45.68% 44.86% 57.20% 67.49% 100.00%
P/EPS 13.25 20.59 18.98 32.01 26.29 27.72 35.81 -15.26%
  YoY % -35.65% 8.48% -40.71% 21.76% -5.16% -22.59% -
  Horiz. % 37.00% 57.50% 53.00% 89.39% 73.42% 77.41% 100.00%
EY 7.55 4.86 5.27 3.12 3.80 3.61 2.79 18.03%
  YoY % 55.35% -7.78% 68.91% -17.89% 5.26% 29.39% -
  Horiz. % 270.61% 174.19% 188.89% 111.83% 136.20% 129.39% 100.00%
DY 1.37 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. % 100.00% - - - - - -
P/NAPS 0.02 1.67 1.49 1.51 2.02 2.19 3.30 -57.27%
  YoY % -98.80% 12.08% -1.32% -25.25% -7.76% -33.64% -
  Horiz. % 0.61% 50.61% 45.15% 45.76% 61.21% 66.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 -
Price 1.3700 1.0900 1.0000 0.9350 1.0000 1.2200 1.5400 -
P/RPS 1.39 1.22 1.26 1.21 1.27 1.78 2.35 -8.37%
  YoY % 13.93% -3.17% 4.13% -4.72% -28.65% -24.26% -
  Horiz. % 59.15% 51.91% 53.62% 51.49% 54.04% 75.74% 100.00%
P/EPS 13.85 21.37 21.69 35.63 24.12 30.20 34.68 -14.17%
  YoY % -35.19% -1.48% -39.12% 47.72% -20.13% -12.92% -
  Horiz. % 39.94% 61.62% 62.54% 102.74% 69.55% 87.08% 100.00%
EY 7.22 4.68 4.61 2.81 4.15 3.31 2.88 16.54%
  YoY % 54.27% 1.52% 64.06% -32.29% 25.38% 14.93% -
  Horiz. % 250.69% 162.50% 160.07% 97.57% 144.10% 114.93% 100.00%
DY 1.31 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. % 100.00% - - - - - -
P/NAPS 0.02 1.73 1.70 1.68 1.85 2.39 3.19 -57.03%
  YoY % -98.84% 1.76% 1.19% -9.19% -22.59% -25.08% -
  Horiz. % 0.63% 54.23% 53.29% 52.66% 57.99% 74.92% 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.
 


 

345  208  519  1190 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.33+0.01 
 HSI-H8F 0.265-0.055 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers