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.
 


FEATURED POSTS

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

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
5. Bitcoin extends downtrend, falls 12.1% to US$47,176 Good Articles to Share
6. Hawkish Fed boosts value stocks’ appeal for some investors Good Articles to Share
7. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
8. “Don’t panic over Omicron”: WHO says there is much to learn about the new variant Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS