Highlights

[3A] YoY Quarter Result on 2014-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Jun-2014  [#2]
Profit Trend QoQ -     44.53%    YoY -     112.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 102,338 96,887 92,749 84,510 76,507 71,887 72,987 5.79%
  YoY % 5.63% 4.46% 9.75% 10.46% 6.43% -1.51% -
  Horiz. % 140.21% 132.75% 127.08% 115.79% 104.82% 98.49% 100.00%
PBT 11,002 12,944 9,960 8,616 4,339 5,157 2,791 25.66%
  YoY % -15.00% 29.96% 15.60% 98.57% -15.86% 84.77% -
  Horiz. % 394.20% 463.78% 356.86% 308.71% 155.46% 184.77% 100.00%
Tax -1,828 -3,806 -2,965 -3,413 -1,892 -1,578 1,413 -
  YoY % 51.97% -28.36% 13.13% -80.39% -19.90% -211.68% -
  Horiz. % -129.37% -269.36% -209.84% -241.54% -133.90% -111.68% 100.00%
NP 9,174 9,138 6,995 5,203 2,447 3,579 4,204 13.88%
  YoY % 0.39% 30.64% 34.44% 112.63% -31.63% -14.87% -
  Horiz. % 218.22% 217.36% 166.39% 123.76% 58.21% 85.13% 100.00%
NP to SH 9,174 9,138 6,995 5,203 2,447 3,579 4,299 13.45%
  YoY % 0.39% 30.64% 34.44% 112.63% -31.63% -16.75% -
  Horiz. % 213.40% 212.56% 162.71% 121.03% 56.92% 83.25% 100.00%
Tax Rate 16.62 % 29.40 % 29.77 % 39.61 % 43.60 % 30.60 % -50.63 % -
  YoY % -43.47% -1.24% -24.84% -9.15% 42.48% 160.44% -
  Horiz. % -32.83% -58.07% -58.80% -78.23% -86.11% -60.44% 100.00%
Total Cost 93,164 87,749 85,754 79,307 74,060 68,308 68,783 5.18%
  YoY % 6.17% 2.33% 8.13% 7.08% 8.42% -0.69% -
  Horiz. % 135.45% 127.57% 124.67% 115.30% 107.67% 99.31% 100.00%
Net Worth 340,218 263,072 242,192 227,788 220,151 0 198,503 9.39%
  YoY % 29.33% 8.62% 6.32% 3.47% 0.00% 0.00% -
  Horiz. % 171.39% 132.53% 122.01% 114.75% 110.91% 0.00% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 340,218 263,072 242,192 227,788 220,151 0 198,503 9.39%
  YoY % 29.33% 8.62% 6.32% 3.47% 0.00% 0.00% -
  Horiz. % 171.39% 132.53% 122.01% 114.75% 110.91% 0.00% 100.00%
NOSH 492,000 393,879 392,977 394,166 394,677 394,693 394,403 3.75%
  YoY % 24.91% 0.23% -0.30% -0.13% -0.00% 0.07% -
  Horiz. % 124.75% 99.87% 99.64% 99.94% 100.07% 100.07% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 8.96 % 9.43 % 7.54 % 6.16 % 3.20 % 4.98 % 5.76 % 7.63%
  YoY % -4.98% 25.07% 22.40% 92.50% -35.74% -13.54% -
  Horiz. % 155.56% 163.72% 130.90% 106.94% 55.56% 86.46% 100.00%
ROE 2.70 % 3.47 % 2.89 % 2.28 % 1.11 % - % 2.17 % 3.71%
  YoY % -22.19% 20.07% 26.75% 105.41% 0.00% 0.00% -
  Horiz. % 124.42% 159.91% 133.18% 105.07% 51.15% 0.00% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.80 24.60 23.60 21.44 19.38 18.21 18.51 1.96%
  YoY % -15.45% 4.24% 10.07% 10.63% 6.43% -1.62% -
  Horiz. % 112.37% 132.90% 127.50% 115.83% 104.70% 98.38% 100.00%
EPS 2.12 2.32 1.78 1.32 0.62 0.91 1.09 11.71%
  YoY % -8.62% 30.34% 34.85% 112.90% -31.87% -16.51% -
  Horiz. % 194.50% 212.84% 163.30% 121.10% 56.88% 83.49% 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 0.6915 0.6679 0.6163 0.5779 0.5578 0.0000 0.5033 5.43%
  YoY % 3.53% 8.37% 6.64% 3.60% 0.00% 0.00% -
  Horiz. % 137.39% 132.70% 122.45% 114.82% 110.83% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 20.88 19.77 18.92 17.24 15.61 14.67 14.89 5.79%
  YoY % 5.61% 4.49% 9.74% 10.44% 6.41% -1.48% -
  Horiz. % 140.23% 132.77% 127.07% 115.78% 104.84% 98.52% 100.00%
EPS 1.87 1.86 1.43 1.06 0.50 0.73 0.88 13.37%
  YoY % 0.54% 30.07% 34.91% 112.00% -31.51% -17.05% -
  Horiz. % 212.50% 211.36% 162.50% 120.45% 56.82% 82.95% 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 0.6941 0.5367 0.4941 0.4647 0.4491 0.0000 0.4050 9.39%
  YoY % 29.33% 8.62% 6.33% 3.47% 0.00% 0.00% -
  Horiz. % 171.38% 132.52% 122.00% 114.74% 110.89% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.3100 1.3400 1.0900 0.8850 1.0500 1.1400 1.4700 -
P/RPS 6.30 5.45 4.62 4.13 5.42 6.26 7.94 -3.78%
  YoY % 15.60% 17.97% 11.86% -23.80% -13.42% -21.16% -
  Horiz. % 79.35% 68.64% 58.19% 52.02% 68.26% 78.84% 100.00%
P/EPS 70.26 57.76 61.24 67.05 169.35 125.72 134.86 -10.29%
  YoY % 21.64% -5.68% -8.67% -60.41% 34.70% -6.78% -
  Horiz. % 52.10% 42.83% 45.41% 49.72% 125.57% 93.22% 100.00%
EY 1.42 1.73 1.63 1.49 0.59 0.80 0.74 11.46%
  YoY % -17.92% 6.13% 9.40% 152.54% -26.25% 8.11% -
  Horiz. % 191.89% 233.78% 220.27% 201.35% 79.73% 108.11% 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 1.89 2.01 1.77 1.53 1.88 0.00 2.92 -6.99%
  YoY % -5.97% 13.56% 15.69% -18.62% 0.00% 0.00% -
  Horiz. % 64.73% 68.84% 60.62% 52.40% 64.38% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 -
Price 1.3400 1.3800 0.9850 0.9800 1.0300 1.1600 1.2800 -
P/RPS 6.44 5.61 4.17 4.57 5.31 6.37 6.92 -1.19%
  YoY % 14.80% 34.53% -8.75% -13.94% -16.64% -7.95% -
  Horiz. % 93.06% 81.07% 60.26% 66.04% 76.73% 92.05% 100.00%
P/EPS 71.86 59.48 55.34 74.24 166.13 127.93 117.43 -7.85%
  YoY % 20.81% 7.48% -25.46% -55.31% 29.86% 8.94% -
  Horiz. % 61.19% 50.65% 47.13% 63.22% 141.47% 108.94% 100.00%
EY 1.39 1.68 1.81 1.35 0.60 0.78 0.85 8.53%
  YoY % -17.26% -7.18% 34.07% 125.00% -23.08% -8.24% -
  Horiz. % 163.53% 197.65% 212.94% 158.82% 70.59% 91.76% 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 1.94 2.07 1.60 1.70 1.85 0.00 2.54 -4.39%
  YoY % -6.28% 29.37% -5.88% -8.11% 0.00% 0.00% -
  Horiz. % 76.38% 81.50% 62.99% 66.93% 72.83% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers