Highlights

[3A] YoY Quarter Result on 2019-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     -16.20%    YoY -     18.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 107,877 101,361 102,338 96,887 92,749 84,510 76,507 5.89%
  YoY % 6.43% -0.95% 5.63% 4.46% 9.75% 10.46% -
  Horiz. % 141.00% 132.49% 133.76% 126.64% 121.23% 110.46% 100.00%
PBT 8,415 6,928 11,002 12,944 9,960 8,616 4,339 11.67%
  YoY % 21.46% -37.03% -15.00% 29.96% 15.60% 98.57% -
  Horiz. % 193.94% 159.67% 253.56% 298.32% 229.55% 198.57% 100.00%
Tax -2,147 -1,643 -1,828 -3,806 -2,965 -3,413 -1,892 2.13%
  YoY % -30.68% 10.12% 51.97% -28.36% 13.13% -80.39% -
  Horiz. % 113.48% 86.84% 96.62% 201.16% 156.71% 180.39% 100.00%
NP 6,268 5,285 9,174 9,138 6,995 5,203 2,447 16.96%
  YoY % 18.60% -42.39% 0.39% 30.64% 34.44% 112.63% -
  Horiz. % 256.15% 215.98% 374.91% 373.44% 285.86% 212.63% 100.00%
NP to SH 6,268 5,285 9,174 9,138 6,995 5,203 2,447 16.96%
  YoY % 18.60% -42.39% 0.39% 30.64% 34.44% 112.63% -
  Horiz. % 256.15% 215.98% 374.91% 373.44% 285.86% 212.63% 100.00%
Tax Rate 25.51 % 23.72 % 16.62 % 29.40 % 29.77 % 39.61 % 43.60 % -8.54%
  YoY % 7.55% 42.72% -43.47% -1.24% -24.84% -9.15% -
  Horiz. % 58.51% 54.40% 38.12% 67.43% 68.28% 90.85% 100.00%
Total Cost 101,609 96,076 93,164 87,749 85,754 79,307 74,060 5.41%
  YoY % 5.76% 3.13% 6.17% 2.33% 8.13% 7.08% -
  Horiz. % 137.20% 129.73% 125.80% 118.48% 115.79% 107.08% 100.00%
Net Worth 342,333 320,833 340,218 263,072 242,192 227,788 220,151 7.63%
  YoY % 6.70% -5.70% 29.33% 8.62% 6.32% 3.47% -
  Horiz. % 155.50% 145.73% 154.54% 119.50% 110.01% 103.47% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 342,333 320,833 340,218 263,072 242,192 227,788 220,151 7.63%
  YoY % 6.70% -5.70% 29.33% 8.62% 6.32% 3.47% -
  Horiz. % 155.50% 145.73% 154.54% 119.50% 110.01% 103.47% 100.00%
NOSH 492,000 492,000 492,000 393,879 392,977 394,166 394,677 3.74%
  YoY % 0.00% 0.00% 24.91% 0.23% -0.30% -0.13% -
  Horiz. % 124.66% 124.66% 124.66% 99.80% 99.57% 99.87% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 5.81 % 5.21 % 8.96 % 9.43 % 7.54 % 6.16 % 3.20 % 10.45%
  YoY % 11.52% -41.85% -4.98% 25.07% 22.40% 92.50% -
  Horiz. % 181.56% 162.81% 280.00% 294.69% 235.62% 192.50% 100.00%
ROE 1.83 % 1.65 % 2.70 % 3.47 % 2.89 % 2.28 % 1.11 % 8.69%
  YoY % 10.91% -38.89% -22.19% 20.07% 26.75% 105.41% -
  Horiz. % 164.86% 148.65% 243.24% 312.61% 260.36% 205.41% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.93 20.60 20.80 24.60 23.60 21.44 19.38 2.08%
  YoY % 6.46% -0.96% -15.45% 4.24% 10.07% 10.63% -
  Horiz. % 113.16% 106.30% 107.33% 126.93% 121.78% 110.63% 100.00%
EPS 1.27 1.07 2.12 2.32 1.78 1.32 0.62 12.69%
  YoY % 18.69% -49.53% -8.62% 30.34% 34.85% 112.90% -
  Horiz. % 204.84% 172.58% 341.94% 374.19% 287.10% 212.90% 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 0.6958 0.6521 0.6915 0.6679 0.6163 0.5779 0.5578 3.75%
  YoY % 6.70% -5.70% 3.53% 8.37% 6.64% 3.60% -
  Horiz. % 124.74% 116.91% 123.97% 119.74% 110.49% 103.60% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 21.93 20.60 20.80 19.69 18.85 17.18 15.55 5.89%
  YoY % 6.46% -0.96% 5.64% 4.46% 9.72% 10.48% -
  Horiz. % 141.03% 132.48% 133.76% 126.62% 121.22% 110.48% 100.00%
EPS 1.27 1.07 2.12 1.86 1.42 1.06 0.50 16.80%
  YoY % 18.69% -49.53% 13.98% 30.99% 33.96% 112.00% -
  Horiz. % 254.00% 214.00% 424.00% 372.00% 284.00% 212.00% 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 0.6958 0.6521 0.6915 0.5347 0.4923 0.4630 0.4475 7.63%
  YoY % 6.70% -5.70% 29.32% 8.61% 6.33% 3.46% -
  Horiz. % 155.49% 145.72% 154.53% 119.49% 110.01% 103.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.8200 0.9400 1.3100 1.3400 1.0900 0.8850 1.0500 -
P/RPS 3.74 4.56 6.30 5.45 4.62 4.13 5.42 -5.99%
  YoY % -17.98% -27.62% 15.60% 17.97% 11.86% -23.80% -
  Horiz. % 69.00% 84.13% 116.24% 100.55% 85.24% 76.20% 100.00%
P/EPS 64.37 87.51 70.26 57.76 61.24 67.05 169.35 -14.88%
  YoY % -26.44% 24.55% 21.64% -5.68% -8.67% -60.41% -
  Horiz. % 38.01% 51.67% 41.49% 34.11% 36.16% 39.59% 100.00%
EY 1.55 1.14 1.42 1.73 1.63 1.49 0.59 17.46%
  YoY % 35.96% -19.72% -17.92% 6.13% 9.40% 152.54% -
  Horiz. % 262.71% 193.22% 240.68% 293.22% 276.27% 252.54% 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 1.18 1.44 1.89 2.01 1.77 1.53 1.88 -7.47%
  YoY % -18.06% -23.81% -5.97% 13.56% 15.69% -18.62% -
  Horiz. % 62.77% 76.60% 100.53% 106.91% 94.15% 81.38% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 19/08/19 07/08/18 17/08/17 19/08/16 14/08/15 14/08/14 23/08/13 -
Price 0.8550 0.9500 1.3400 1.3800 0.9850 0.9800 1.0300 -
P/RPS 3.90 4.61 6.44 5.61 4.17 4.57 5.31 -5.01%
  YoY % -15.40% -28.42% 14.80% 34.53% -8.75% -13.94% -
  Horiz. % 73.45% 86.82% 121.28% 105.65% 78.53% 86.06% 100.00%
P/EPS 67.11 88.44 71.86 59.48 55.34 74.24 166.13 -14.02%
  YoY % -24.12% 23.07% 20.81% 7.48% -25.46% -55.31% -
  Horiz. % 40.40% 53.24% 43.26% 35.80% 33.31% 44.69% 100.00%
EY 1.49 1.13 1.39 1.68 1.81 1.35 0.60 16.36%
  YoY % 31.86% -18.71% -17.26% -7.18% 34.07% 125.00% -
  Horiz. % 248.33% 188.33% 231.67% 280.00% 301.67% 225.00% 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 1.23 1.46 1.94 2.07 1.60 1.70 1.85 -6.57%
  YoY % -15.75% -24.74% -6.28% 29.37% -5.88% -8.11% -
  Horiz. % 66.49% 78.92% 104.86% 111.89% 86.49% 91.89% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers