Highlights

[3A] YoY Cumulative Quarter Result on 2018-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     46.17%    YoY -     -30.08%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 436,166 436,066 437,977 411,485 387,718 352,400 311,410 5.77%
  YoY % 0.02% -0.44% 6.44% 6.13% 10.02% 13.16% -
  Horiz. % 140.06% 140.03% 140.64% 132.14% 124.50% 113.16% 100.00%
PBT 40,708 40,258 34,204 55,791 53,448 30,350 26,186 7.62%
  YoY % 1.12% 17.70% -38.69% 4.38% 76.11% 15.90% -
  Horiz. % 155.46% 153.74% 130.62% 213.06% 204.11% 115.90% 100.00%
Tax -10,546 -10,840 -5,084 -14,143 -14,527 -10,266 -8,056 4.59%
  YoY % 2.71% -113.22% 64.05% 2.64% -41.51% -27.43% -
  Horiz. % 130.91% 134.56% 63.11% 175.56% 180.33% 127.43% 100.00%
NP 30,162 29,418 29,120 41,648 38,921 20,084 18,130 8.85%
  YoY % 2.53% 1.02% -30.08% 7.01% 93.79% 10.78% -
  Horiz. % 166.37% 162.26% 160.62% 229.72% 214.68% 110.78% 100.00%
NP to SH 30,162 29,418 29,120 41,648 38,921 20,084 18,130 8.85%
  YoY % 2.53% 1.02% -30.08% 7.01% 93.79% 10.78% -
  Horiz. % 166.37% 162.26% 160.62% 229.72% 214.68% 110.78% 100.00%
Tax Rate 25.91 % 26.93 % 14.86 % 25.35 % 27.18 % 33.83 % 30.76 % -2.82%
  YoY % -3.79% 81.22% -41.38% -6.73% -19.66% 9.98% -
  Horiz. % 84.23% 87.55% 48.31% 82.41% 88.36% 109.98% 100.00%
Total Cost 406,004 406,648 408,857 369,837 348,797 332,316 293,280 5.56%
  YoY % -0.16% -0.54% 10.55% 6.03% 4.96% 13.31% -
  Horiz. % 138.44% 138.66% 139.41% 126.10% 118.93% 113.31% 100.00%
Net Worth 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.88%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,151.74% 7.23% -
  Horiz. % 157.70% 150.37% 141.91% 133.58% 12,064.80% 107.23% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 10,785 9,840 9,840 8,855 7,083 - - -
  YoY % 9.60% 0.00% 11.11% 25.02% 0.00% 0.00% -
  Horiz. % 152.25% 138.91% 138.91% 125.02% 100.00% - -
Div Payout % 35.76 % 33.45 % 33.79 % 21.26 % 18.20 % - % - % -
  YoY % 6.91% -1.01% 58.94% 16.81% 0.00% 0.00% -
  Horiz. % 196.48% 183.79% 185.66% 116.81% 100.00% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.88%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,151.74% 7.23% -
  Horiz. % 157.70% 150.37% 141.91% 133.58% 12,064.80% 107.23% 100.00%
NOSH 490,231 492,000 492,000 492,000 393,538 393,803 393,275 3.74%
  YoY % -0.36% 0.00% 0.00% 25.02% -0.07% 0.13% -
  Horiz. % 124.65% 125.10% 125.10% 125.10% 100.07% 100.13% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.92 % 6.75 % 6.65 % 10.12 % 10.04 % 5.70 % 5.82 % 2.92%
  YoY % 2.52% 1.50% -34.29% 0.80% 76.14% -2.06% -
  Horiz. % 118.90% 115.98% 114.26% 173.88% 172.51% 97.94% 100.00%
ROE 8.26 % 8.45 % 8.86 % 13.46 % 0.14 % 8.09 % 7.83 % 0.89%
  YoY % -2.25% -4.63% -34.18% 9,514.29% -98.27% 3.32% -
  Horiz. % 105.49% 107.92% 113.15% 171.90% 1.79% 103.32% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.97 88.63 89.02 83.64 98.52 89.49 79.18 1.96%
  YoY % 0.38% -0.44% 6.43% -15.10% 10.09% 13.02% -
  Horiz. % 112.36% 111.93% 112.43% 105.63% 124.43% 113.02% 100.00%
EPS 6.16 5.98 5.92 9.20 9.89 5.10 4.61 4.94%
  YoY % 3.01% 1.01% -35.65% -6.98% 93.92% 10.63% -
  Horiz. % 133.62% 129.72% 128.42% 199.57% 214.53% 110.63% 100.00%
DPS 2.20 2.00 2.00 1.80 1.80 0.00 0.00 -
  YoY % 10.00% 0.00% 11.11% 0.00% 0.00% 0.00% -
  Horiz. % 122.22% 111.11% 111.11% 100.00% 100.00% - -
NAPS 0.7449 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 3.99%
  YoY % 5.26% 5.96% 6.24% -99.11% 11,159.32% 7.08% -
  Horiz. % 126.51% 120.19% 113.43% 106.78% 12,056.72% 107.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.65 88.63 89.02 83.64 78.80 71.63 63.29 5.77%
  YoY % 0.02% -0.44% 6.43% 6.14% 10.01% 13.18% -
  Horiz. % 140.07% 140.04% 140.65% 132.15% 124.51% 113.18% 100.00%
EPS 6.13 5.98 5.92 9.20 7.91 4.08 3.68 8.87%
  YoY % 2.51% 1.01% -35.65% 16.31% 93.87% 10.87% -
  Horiz. % 166.58% 162.50% 160.87% 250.00% 214.95% 110.87% 100.00%
DPS 2.19 2.00 2.00 1.80 1.44 0.00 0.00 -
  YoY % 9.50% 0.00% 11.11% 25.00% 0.00% 0.00% -
  Horiz. % 152.08% 138.89% 138.89% 125.00% 100.00% - -
NAPS 0.7422 0.7077 0.6679 0.6287 56.7832 0.5047 0.4707 7.88%
  YoY % 4.87% 5.96% 6.24% -98.89% 11,150.88% 7.22% -
  Horiz. % 157.68% 150.35% 141.90% 133.57% 12,063.57% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8450 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 -
P/RPS 0.95 0.83 0.79 1.20 1.33 1.17 1.11 -2.56%
  YoY % 14.46% 5.06% -34.17% -9.77% 13.68% 5.41% -
  Horiz. % 85.59% 74.77% 71.17% 108.11% 119.82% 105.41% 100.00%
P/EPS 13.73 12.29 11.91 11.81 13.25 20.59 18.98 -5.25%
  YoY % 11.72% 3.19% 0.85% -10.87% -35.65% 8.48% -
  Horiz. % 72.34% 64.75% 62.75% 62.22% 69.81% 108.48% 100.00%
EY 7.28 8.14 8.40 8.47 7.55 4.86 5.27 5.53%
  YoY % -10.57% -3.10% -0.83% 12.19% 55.35% -7.78% -
  Horiz. % 138.14% 154.46% 159.39% 160.72% 143.26% 92.22% 100.00%
DY 2.60 2.72 2.84 1.80 1.37 0.00 0.00 -
  YoY % -4.41% -4.23% 57.78% 31.39% 0.00% 0.00% -
  Horiz. % 189.78% 198.54% 207.30% 131.39% 100.00% - -
P/NAPS 1.13 1.04 1.06 1.59 0.02 1.67 1.49 -4.50%
  YoY % 8.65% -1.89% -33.33% 7,850.00% -98.80% 12.08% -
  Horiz. % 75.84% 69.80% 71.14% 106.71% 1.34% 112.08% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 -
Price 0.8050 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 -
P/RPS 0.90 0.89 0.97 1.17 1.39 1.22 1.26 -5.45%
  YoY % 1.12% -8.25% -17.09% -15.83% 13.93% -3.17% -
  Horiz. % 71.43% 70.63% 76.98% 92.86% 110.32% 96.83% 100.00%
P/EPS 13.08 13.21 14.53 11.58 13.85 21.37 21.69 -8.08%
  YoY % -0.98% -9.08% 25.47% -16.39% -35.19% -1.48% -
  Horiz. % 60.30% 60.90% 66.99% 53.39% 63.85% 98.52% 100.00%
EY 7.64 7.57 6.88 8.64 7.22 4.68 4.61 8.78%
  YoY % 0.92% 10.03% -20.37% 19.67% 54.27% 1.52% -
  Horiz. % 165.73% 164.21% 149.24% 187.42% 156.62% 101.52% 100.00%
DY 2.73 2.53 2.33 1.84 1.31 0.00 0.00 -
  YoY % 7.91% 8.58% 26.63% 40.46% 0.00% 0.00% -
  Horiz. % 208.40% 193.13% 177.86% 140.46% 100.00% - -
P/NAPS 1.08 1.12 1.29 1.56 0.02 1.73 1.70 -7.28%
  YoY % -3.57% -13.18% -17.31% 7,700.00% -98.84% 1.76% -
  Horiz. % 63.53% 65.88% 75.88% 91.76% 1.18% 101.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

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

TOP ARTICLES

1. STEEL very underrated and possibly to FLY! The Huat Project
2. Top Glove, Hartalega, Kossan: JP Morgan Reconfirms Glove Price Targets Amid Dwindling Paper Profits of Glove Short Seller Trying to Make Sense Bursa Investments
3. Premier: Glove Supply Constraints Persist 1 Year after the Start of the Pandemic Trying to Make Sense Bursa Investments
4. How to avoid the coronavirus? Koon Yew Yin Koon Yew Yin's Blog
5. WZ SATU (7245) ALUMINIUM DEMAND CATALYSTS THAT WILL POWER UP ITS SHARE PRICE TO FORMER GLORY (Reposted article) , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. LB Aluminium has good profit growth - Koon Yew Yin Koon Yew Yin's Blog
7. CGS-CIMB Top 3 Small and Mid Cap Picks Articles worth sharing
8. GLOVEs up as Covid-19 resurgence concerns linger gloveharicut
PARTNERS & BROKERS