Highlights

[3A] YoY Cumulative Quarter Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -80.61%    YoY -     -2.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,478 103,182 107,568 74,593 76,638 73,827 71,439 6.19%
  YoY % -0.68% -4.08% 44.21% -2.67% 3.81% 3.34% -
  Horiz. % 143.45% 144.43% 150.57% 104.41% 107.28% 103.34% 100.00%
PBT 6,955 14,460 9,284 5,932 5,775 4,368 4,937 5.88%
  YoY % -51.90% 55.75% 56.51% 2.72% 32.21% -11.53% -
  Horiz. % 140.88% 292.89% 188.05% 120.15% 116.97% 88.47% 100.00%
Tax -717 -4,137 -2,592 -2,417 -2,175 -1,637 -997 -5.34%
  YoY % 82.67% -59.61% -7.24% -11.13% -32.86% -64.19% -
  Horiz. % 71.92% 414.94% 259.98% 242.43% 218.15% 164.19% 100.00%
NP 6,238 10,323 6,692 3,515 3,600 2,731 3,940 7.96%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -30.69% -
  Horiz. % 158.32% 262.01% 169.85% 89.21% 91.37% 69.31% 100.00%
NP to SH 6,238 10,323 6,692 3,515 3,600 2,731 3,683 9.17%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -25.85% -
  Horiz. % 169.37% 280.29% 181.70% 95.44% 97.75% 74.15% 100.00%
Tax Rate 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -10.59%
  YoY % -63.96% 2.47% -31.48% 8.20% 0.48% 85.64% -
  Horiz. % 51.06% 141.70% 138.29% 201.83% 186.53% 185.64% 100.00%
Total Cost 96,240 92,859 100,876 71,078 73,038 71,096 67,499 6.09%
  YoY % 3.64% -7.95% 41.92% -2.68% 2.73% 5.33% -
  Horiz. % 142.58% 137.57% 149.45% 105.30% 108.21% 105.33% 100.00%
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.87%
  YoY % 25.00% -0.01% -0.33% -0.17% -0.05% 1.02% -
  Horiz. % 125.57% 100.46% 100.47% 100.80% 100.97% 101.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 1.65%
  YoY % -39.10% 60.77% 32.06% 0.21% 27.03% -32.97% -
  Horiz. % 110.33% 181.16% 112.68% 85.33% 85.14% 67.03% 100.00%
ROE 1.98 % 3.56 % 2.64 % 1.49 % 1.61 % 1.25 % 1.81 % 1.51%
  YoY % -44.38% 34.85% 77.18% -7.45% 28.80% -30.94% -
  Horiz. % 109.39% 196.69% 145.86% 82.32% 88.95% 69.06% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 26.21 27.33 18.89 19.37 18.65 18.23 2.25%
  YoY % -20.53% -4.10% 44.68% -2.48% 3.86% 2.30% -
  Horiz. % 114.26% 143.77% 149.92% 103.62% 106.25% 102.30% 100.00%
EPS 1.27 2.62 1.70 0.89 0.91 0.69 0.94 5.14%
  YoY % -51.53% 54.12% 91.01% -2.20% 31.88% -26.60% -
  Horiz. % 135.11% 278.72% 180.85% 94.68% 96.81% 73.40% 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 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 3.56%
  YoY % -12.87% 14.19% 7.70% 5.95% 2.63% 5.85% -
  Horiz. % 123.35% 141.56% 123.96% 115.10% 108.63% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 20.97 21.86 15.16 15.58 15.01 14.52 6.20%
  YoY % -0.67% -4.07% 44.20% -2.70% 3.80% 3.37% -
  Horiz. % 143.46% 144.42% 150.55% 104.41% 107.30% 103.37% 100.00%
EPS 1.27 2.10 1.36 0.71 0.73 0.56 0.75 9.17%
  YoY % -39.52% 54.41% 91.55% -2.74% 30.36% -25.33% -
  Horiz. % 169.33% 280.00% 181.33% 94.67% 97.33% 74.67% 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 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 7.56%
  YoY % 8.91% 14.19% 7.35% 5.77% 2.57% 6.93% -
  Horiz. % 154.89% 142.21% 124.54% 116.01% 109.68% 106.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 -
P/RPS 5.09 5.65 3.77 4.77 4.59 5.63 6.31 -3.52%
  YoY % -9.91% 49.87% -20.96% 3.92% -18.47% -10.78% -
  Horiz. % 80.67% 89.54% 59.75% 75.59% 72.74% 89.22% 100.00%
P/EPS 83.60 56.43 60.59 101.12 97.80 152.17 122.34 -6.15%
  YoY % 48.15% -6.87% -40.08% 3.39% -35.73% 24.38% -
  Horiz. % 68.33% 46.13% 49.53% 82.65% 79.94% 124.38% 100.00%
EY 1.20 1.77 1.65 0.99 1.02 0.66 0.82 6.55%
  YoY % -32.20% 7.27% 66.67% -2.94% 54.55% -19.51% -
  Horiz. % 146.34% 215.85% 201.22% 120.73% 124.39% 80.49% 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 1.65 2.01 1.60 1.50 1.58 1.91 2.21 -4.75%
  YoY % -17.91% 25.62% 6.67% -5.06% -17.28% -13.57% -
  Horiz. % 74.66% 90.95% 72.40% 67.87% 71.49% 86.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 -
P/RPS 5.04 6.52 3.88 5.11 4.72 5.47 6.36 -3.80%
  YoY % -22.70% 68.04% -24.07% 8.26% -13.71% -13.99% -
  Horiz. % 79.25% 102.52% 61.01% 80.35% 74.21% 86.01% 100.00%
P/EPS 82.82 65.20 62.35 108.43 100.55 147.83 123.40 -6.43%
  YoY % 27.02% 4.57% -42.50% 7.84% -31.98% 19.80% -
  Horiz. % 67.12% 52.84% 50.53% 87.87% 81.48% 119.80% 100.00%
EY 1.21 1.53 1.60 0.92 0.99 0.68 0.81 6.91%
  YoY % -20.92% -4.38% 73.91% -7.07% 45.59% -16.05% -
  Horiz. % 149.38% 188.89% 197.53% 113.58% 122.22% 83.95% 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 1.64 2.32 1.64 1.61 1.62 1.85 2.23 -4.99%
  YoY % -29.31% 41.46% 1.86% -0.62% -12.43% -17.04% -
  Horiz. % 73.54% 104.04% 73.54% 72.20% 72.65% 82.96% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS