Highlights

[3A] YoY Quarter Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     -10.03%    YoY -     163.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 96,542 88,226 91,134 72,963 74,769 80,217 64,940 6.83%
  YoY % 9.43% -3.19% 24.90% -2.42% -6.79% 23.52% -
  Horiz. % 148.66% 135.86% 140.34% 112.35% 115.14% 123.52% 100.00%
PBT 10,773 13,842 10,117 4,848 2,672 5,470 4,526 15.53%
  YoY % -22.17% 36.82% 108.68% 81.44% -51.15% 20.86% -
  Horiz. % 238.02% 305.83% 223.53% 107.11% 59.04% 120.86% 100.00%
Tax -2,648 -3,704 -3,614 -167 -895 -994 -2,201 3.13%
  YoY % 28.51% -2.49% -2,064.07% 81.34% 9.96% 54.84% -
  Horiz. % 120.31% 168.29% 164.20% 7.59% 40.66% 45.16% 100.00%
NP 8,125 10,138 6,503 4,681 1,777 4,476 2,325 23.16%
  YoY % -19.86% 55.90% 38.92% 163.42% -60.30% 92.52% -
  Horiz. % 349.46% 436.04% 279.70% 201.33% 76.43% 192.52% 100.00%
NP to SH 8,125 10,138 6,503 4,681 1,777 4,476 2,859 19.00%
  YoY % -19.86% 55.90% 38.92% 163.42% -60.30% 56.56% -
  Horiz. % 284.19% 354.60% 227.46% 163.73% 62.15% 156.56% 100.00%
Tax Rate 24.58 % 26.76 % 35.72 % 3.44 % 33.50 % 18.17 % 48.63 % -10.74%
  YoY % -8.15% -25.08% 938.37% -89.73% 84.37% -62.64% -
  Horiz. % 50.54% 55.03% 73.45% 7.07% 68.89% 37.36% 100.00%
Total Cost 88,417 78,088 84,631 68,282 72,992 75,741 62,615 5.91%
  YoY % 13.23% -7.73% 23.94% -6.45% -3.63% 20.96% -
  Horiz. % 141.21% 124.71% 135.16% 109.05% 116.57% 120.96% 100.00%
Net Worth 307,057 272,782 251,685 232,201 220,940 0 199,973 7.40%
  YoY % 12.56% 8.38% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.55% 136.41% 125.86% 116.12% 110.48% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 8,855 7,073 5,517 - - - - -
  YoY % 25.21% 28.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.50% 128.19% 100.00% - - - -
Div Payout % 109.00 % 69.77 % 84.85 % - % - % - % - % -
  YoY % 56.23% -17.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.46% 82.23% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 307,057 272,782 251,685 232,201 220,940 0 199,973 7.40%
  YoY % 12.56% 8.38% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.55% 136.41% 125.86% 116.12% 110.48% 0.00% 100.00%
NOSH 492,000 392,945 394,121 393,361 394,888 392,640 391,643 3.87%
  YoY % 25.21% -0.30% 0.19% -0.39% 0.57% 0.25% -
  Horiz. % 125.62% 100.33% 100.63% 100.44% 100.83% 100.25% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.42 % 11.49 % 7.14 % 6.42 % 2.38 % 5.58 % 3.58 % 15.31%
  YoY % -26.72% 60.92% 11.21% 169.75% -57.35% 55.87% -
  Horiz. % 235.20% 320.95% 199.44% 179.33% 66.48% 155.87% 100.00%
ROE 2.65 % 3.72 % 2.58 % 2.02 % 0.80 % - % 1.43 % 10.82%
  YoY % -28.76% 44.19% 27.72% 152.50% 0.00% 0.00% -
  Horiz. % 185.31% 260.14% 180.42% 141.26% 55.94% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.62 22.45 23.12 18.55 18.93 20.43 16.58 2.84%
  YoY % -12.61% -2.90% 24.64% -2.01% -7.34% 23.22% -
  Horiz. % 118.34% 135.40% 139.45% 111.88% 114.17% 123.22% 100.00%
EPS 1.65 2.58 1.65 1.19 0.45 1.14 0.73 14.54%
  YoY % -36.05% 56.36% 38.66% 164.44% -60.53% 56.16% -
  Horiz. % 226.03% 353.42% 226.03% 163.01% 61.64% 156.16% 100.00%
DPS 1.80 1.80 1.40 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 128.57% 100.00% - - - -
NAPS 0.6241 0.6942 0.6386 0.5903 0.5595 0.0000 0.5106 3.40%
  YoY % -10.10% 8.71% 8.18% 5.50% 0.00% 0.00% -
  Horiz. % 122.23% 135.96% 125.07% 115.61% 109.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 19.62 17.93 18.52 14.83 15.20 16.30 13.20 6.82%
  YoY % 9.43% -3.19% 24.88% -2.43% -6.75% 23.48% -
  Horiz. % 148.64% 135.83% 140.30% 112.35% 115.15% 123.48% 100.00%
EPS 1.65 2.06 1.32 0.95 0.36 0.91 0.58 19.02%
  YoY % -19.90% 56.06% 38.95% 163.89% -60.44% 56.90% -
  Horiz. % 284.48% 355.17% 227.59% 163.79% 62.07% 156.90% 100.00%
DPS 1.80 1.44 1.12 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.71% 128.57% 100.00% - - - -
NAPS 0.6241 0.5544 0.5116 0.4720 0.4491 0.0000 0.4064 7.40%
  YoY % 12.57% 8.37% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.57% 136.42% 125.89% 116.14% 110.51% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1400 1.3200 0.9500 0.9550 0.9900 1.0000 1.1400 -
P/RPS 5.81 5.88 4.11 5.15 5.23 4.89 6.88 -2.78%
  YoY % -1.19% 43.07% -20.19% -1.53% 6.95% -28.92% -
  Horiz. % 84.45% 85.47% 59.74% 74.85% 76.02% 71.08% 100.00%
P/EPS 69.03 51.16 57.58 80.25 220.00 87.72 156.16 -12.71%
  YoY % 34.93% -11.15% -28.25% -63.52% 150.80% -43.83% -
  Horiz. % 44.20% 32.76% 36.87% 51.39% 140.88% 56.17% 100.00%
EY 1.45 1.95 1.74 1.25 0.45 1.14 0.64 14.59%
  YoY % -25.64% 12.07% 39.20% 177.78% -60.53% 78.12% -
  Horiz. % 226.56% 304.69% 271.88% 195.31% 70.31% 178.12% 100.00%
DY 1.58 1.36 1.47 0.00 0.00 0.00 0.00 -
  YoY % 16.18% -7.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.48% 92.52% 100.00% - - - -
P/NAPS 1.83 1.90 1.49 1.62 1.77 0.00 2.23 -3.24%
  YoY % -3.68% 27.52% -8.02% -8.47% 0.00% 0.00% -
  Horiz. % 82.06% 85.20% 66.82% 72.65% 79.37% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 -
Price 1.1600 1.2400 1.0600 0.9200 0.9300 1.1000 1.1800 -
P/RPS 5.91 5.52 4.58 4.96 4.91 5.38 7.12 -3.05%
  YoY % 7.07% 20.52% -7.66% 1.02% -8.74% -24.44% -
  Horiz. % 83.01% 77.53% 64.33% 69.66% 68.96% 75.56% 100.00%
P/EPS 70.24 48.06 64.24 77.31 206.67 96.49 161.64 -12.96%
  YoY % 46.15% -25.19% -16.91% -62.59% 114.19% -40.31% -
  Horiz. % 43.45% 29.73% 39.74% 47.83% 127.86% 59.69% 100.00%
EY 1.42 2.08 1.56 1.29 0.48 1.04 0.62 14.80%
  YoY % -31.73% 33.33% 20.93% 168.75% -53.85% 67.74% -
  Horiz. % 229.03% 335.48% 251.61% 208.06% 77.42% 167.74% 100.00%
DY 1.55 1.45 1.32 0.00 0.00 0.00 0.00 -
  YoY % 6.90% 9.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.42% 109.85% 100.00% - - - -
P/NAPS 1.86 1.79 1.66 1.56 1.66 0.00 2.31 -3.54%
  YoY % 3.91% 7.83% 6.41% -6.02% 0.00% 0.00% -
  Horiz. % 80.52% 77.49% 71.86% 67.53% 71.86% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers