Highlights

[3A] YoY Cumulative Quarter Result on 2016-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Dec-2016  [#4]
Profit Trend QoQ -     49.88%    YoY -     93.79%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 436,066 437,977 411,485 387,718 352,400 311,410 302,910 6.26%
  YoY % -0.44% 6.44% 6.13% 10.02% 13.16% 2.81% -
  Horiz. % 143.96% 144.59% 135.84% 128.00% 116.34% 102.81% 100.00%
PBT 40,258 34,204 55,791 53,448 30,350 26,186 16,120 16.47%
  YoY % 17.70% -38.69% 4.38% 76.11% 15.90% 62.44% -
  Horiz. % 249.74% 212.18% 346.10% 331.56% 188.28% 162.44% 100.00%
Tax -10,840 -5,084 -14,143 -14,527 -10,266 -8,056 -5,804 10.97%
  YoY % -113.22% 64.05% 2.64% -41.51% -27.43% -38.80% -
  Horiz. % 186.77% 87.59% 243.68% 250.29% 176.88% 138.80% 100.00%
NP 29,418 29,120 41,648 38,921 20,084 18,130 10,316 19.07%
  YoY % 1.02% -30.08% 7.01% 93.79% 10.78% 75.75% -
  Horiz. % 285.17% 282.28% 403.72% 377.29% 194.69% 175.75% 100.00%
NP to SH 29,418 29,120 41,648 38,921 20,084 18,130 10,316 19.07%
  YoY % 1.02% -30.08% 7.01% 93.79% 10.78% 75.75% -
  Horiz. % 285.17% 282.28% 403.72% 377.29% 194.69% 175.75% 100.00%
Tax Rate 26.93 % 14.86 % 25.35 % 27.18 % 33.83 % 30.76 % 36.00 % -4.72%
  YoY % 81.22% -41.38% -6.73% -19.66% 9.98% -14.56% -
  Horiz. % 74.81% 41.28% 70.42% 75.50% 93.97% 85.44% 100.00%
Total Cost 406,648 408,857 369,837 348,797 332,316 293,280 292,594 5.64%
  YoY % -0.54% 10.55% 6.03% 4.96% 13.31% 0.23% -
  Horiz. % 138.98% 139.74% 126.40% 119.21% 113.58% 100.23% 100.00%
Net Worth 348,188 328,606 309,320 27,937,326 248,293 231,560 218,775 8.05%
  YoY % 5.96% 6.24% -98.89% 11,151.74% 7.23% 5.84% -
  Horiz. % 159.15% 150.20% 141.39% 12,769.87% 113.49% 105.84% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,840 9,840 8,855 7,083 - - - -
  YoY % 0.00% 11.11% 25.02% 0.00% 0.00% 0.00% -
  Horiz. % 138.91% 138.91% 125.02% 100.00% - - -
Div Payout % 33.45 % 33.79 % 21.26 % 18.20 % - % - % - % -
  YoY % -1.01% 58.94% 16.81% 0.00% 0.00% 0.00% -
  Horiz. % 183.79% 185.66% 116.81% 100.00% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 348,188 328,606 309,320 27,937,326 248,293 231,560 218,775 8.05%
  YoY % 5.96% 6.24% -98.89% 11,151.74% 7.23% 5.84% -
  Horiz. % 159.15% 150.20% 141.39% 12,769.87% 113.49% 105.84% 100.00%
NOSH 492,000 492,000 492,000 393,538 393,803 393,275 393,127 3.81%
  YoY % 0.00% 0.00% 25.02% -0.07% 0.13% 0.04% -
  Horiz. % 125.15% 125.15% 125.15% 100.10% 100.17% 100.04% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.75 % 6.65 % 10.12 % 10.04 % 5.70 % 5.82 % 3.41 % 12.05%
  YoY % 1.50% -34.29% 0.80% 76.14% -2.06% 70.67% -
  Horiz. % 197.95% 195.01% 296.77% 294.43% 167.16% 170.67% 100.00%
ROE 8.45 % 8.86 % 13.46 % 0.14 % 8.09 % 7.83 % 4.72 % 10.19%
  YoY % -4.63% -34.18% 9,514.29% -98.27% 3.32% 65.89% -
  Horiz. % 179.03% 187.71% 285.17% 2.97% 171.40% 165.89% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.63 89.02 83.64 98.52 89.49 79.18 77.05 2.36%
  YoY % -0.44% 6.43% -15.10% 10.09% 13.02% 2.76% -
  Horiz. % 115.03% 115.54% 108.55% 127.87% 116.15% 102.76% 100.00%
EPS 5.98 5.92 9.20 9.89 5.10 4.61 2.62 14.74%
  YoY % 1.01% -35.65% -6.98% 93.92% 10.63% 75.95% -
  Horiz. % 228.24% 225.95% 351.15% 377.48% 194.66% 175.95% 100.00%
DPS 2.00 2.00 1.80 1.80 0.00 0.00 0.00 -
  YoY % 0.00% 11.11% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.11% 111.11% 100.00% 100.00% - - -
NAPS 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 0.5565 4.09%
  YoY % 5.96% 6.24% -99.11% 11,159.32% 7.08% 5.80% -
  Horiz. % 127.17% 120.02% 112.97% 12,756.51% 113.30% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.63 89.02 83.64 78.80 71.63 63.29 61.57 6.26%
  YoY % -0.44% 6.43% 6.14% 10.01% 13.18% 2.79% -
  Horiz. % 143.95% 144.58% 135.85% 127.98% 116.34% 102.79% 100.00%
EPS 5.98 5.92 9.20 7.91 4.08 3.68 2.10 19.05%
  YoY % 1.01% -35.65% 16.31% 93.87% 10.87% 75.24% -
  Horiz. % 284.76% 281.90% 438.10% 376.67% 194.29% 175.24% 100.00%
DPS 2.00 2.00 1.80 1.44 0.00 0.00 0.00 -
  YoY % 0.00% 11.11% 25.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.89% 138.89% 125.00% 100.00% - - -
NAPS 0.7077 0.6679 0.6287 56.7832 0.5047 0.4707 0.4447 8.05%
  YoY % 5.96% 6.24% -98.89% 11,150.88% 7.22% 5.85% -
  Horiz. % 159.14% 150.19% 141.38% 12,768.88% 113.49% 105.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 0.8400 -
P/RPS 0.83 0.79 1.20 1.33 1.17 1.11 1.09 -4.44%
  YoY % 5.06% -34.17% -9.77% 13.68% 5.41% 1.83% -
  Horiz. % 76.15% 72.48% 110.09% 122.02% 107.34% 101.83% 100.00%
P/EPS 12.29 11.91 11.81 13.25 20.59 18.98 32.01 -14.74%
  YoY % 3.19% 0.85% -10.87% -35.65% 8.48% -40.71% -
  Horiz. % 38.39% 37.21% 36.89% 41.39% 64.32% 59.29% 100.00%
EY 8.14 8.40 8.47 7.55 4.86 5.27 3.12 17.32%
  YoY % -3.10% -0.83% 12.19% 55.35% -7.78% 68.91% -
  Horiz. % 260.90% 269.23% 271.47% 241.99% 155.77% 168.91% 100.00%
DY 2.72 2.84 1.80 1.37 0.00 0.00 0.00 -
  YoY % -4.23% 57.78% 31.39% 0.00% 0.00% 0.00% -
  Horiz. % 198.54% 207.30% 131.39% 100.00% - - -
P/NAPS 1.04 1.06 1.59 0.02 1.67 1.49 1.51 -6.02%
  YoY % -1.89% -33.33% 7,850.00% -98.80% 12.08% -1.32% -
  Horiz. % 68.87% 70.20% 105.30% 1.32% 110.60% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 -
Price 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 0.9350 -
P/RPS 0.89 0.97 1.17 1.39 1.22 1.26 1.21 -4.99%
  YoY % -8.25% -17.09% -15.83% 13.93% -3.17% 4.13% -
  Horiz. % 73.55% 80.17% 96.69% 114.88% 100.83% 104.13% 100.00%
P/EPS 13.21 14.53 11.58 13.85 21.37 21.69 35.63 -15.24%
  YoY % -9.08% 25.47% -16.39% -35.19% -1.48% -39.12% -
  Horiz. % 37.08% 40.78% 32.50% 38.87% 59.98% 60.88% 100.00%
EY 7.57 6.88 8.64 7.22 4.68 4.61 2.81 17.95%
  YoY % 10.03% -20.37% 19.67% 54.27% 1.52% 64.06% -
  Horiz. % 269.40% 244.84% 307.47% 256.94% 166.55% 164.06% 100.00%
DY 2.53 2.33 1.84 1.31 0.00 0.00 0.00 -
  YoY % 8.58% 26.63% 40.46% 0.00% 0.00% 0.00% -
  Horiz. % 193.13% 177.86% 140.46% 100.00% - - -
P/NAPS 1.12 1.29 1.56 0.02 1.73 1.70 1.68 -6.53%
  YoY % -13.18% -17.31% 7,700.00% -98.84% 1.76% 1.19% -
  Horiz. % 66.67% 76.79% 92.86% 1.19% 102.98% 101.19% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

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

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
7. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
8. China’s Sinovac shot found highly effective in real world study Good Articles to Share
PARTNERS & BROKERS