Highlights

[3A] YoY Quarter Result on 2016-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 30-Sep-2016  [#3]
Profit Trend QoQ -     10.94%    YoY -     55.90%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 111,463 113,784 96,542 88,226 91,134 72,963 74,769 6.88%
  YoY % -2.04% 17.86% 9.43% -3.19% 24.90% -2.42% -
  Horiz. % 149.08% 152.18% 129.12% 118.00% 121.89% 97.58% 100.00%
PBT 8,927 10,410 10,773 13,842 10,117 4,848 2,672 22.26%
  YoY % -14.25% -3.37% -22.17% 36.82% 108.68% 81.44% -
  Horiz. % 334.09% 389.60% 403.18% 518.04% 378.63% 181.44% 100.00%
Tax -3,241 -2,012 -2,648 -3,704 -3,614 -167 -895 23.91%
  YoY % -61.08% 24.02% 28.51% -2.49% -2,064.07% 81.34% -
  Horiz. % 362.12% 224.80% 295.87% 413.85% 403.80% 18.66% 100.00%
NP 5,686 8,398 8,125 10,138 6,503 4,681 1,777 21.38%
  YoY % -32.29% 3.36% -19.86% 55.90% 38.92% 163.42% -
  Horiz. % 319.98% 472.59% 457.23% 570.51% 365.95% 263.42% 100.00%
NP to SH 5,686 8,398 8,125 10,138 6,503 4,681 1,777 21.38%
  YoY % -32.29% 3.36% -19.86% 55.90% 38.92% 163.42% -
  Horiz. % 319.98% 472.59% 457.23% 570.51% 365.95% 263.42% 100.00%
Tax Rate 36.31 % 19.33 % 24.58 % 26.76 % 35.72 % 3.44 % 33.50 % 1.35%
  YoY % 87.84% -21.36% -8.15% -25.08% 938.37% -89.73% -
  Horiz. % 108.39% 57.70% 73.37% 79.88% 106.63% 10.27% 100.00%
Total Cost 105,777 105,386 88,417 78,088 84,631 68,282 72,992 6.38%
  YoY % 0.37% 19.19% 13.23% -7.73% 23.94% -6.45% -
  Horiz. % 144.92% 144.38% 121.13% 106.98% 115.95% 93.55% 100.00%
Net Worth 348,040 329,246 307,057 272,782 251,685 232,201 220,940 7.86%
  YoY % 5.71% 7.23% 12.56% 8.38% 8.39% 5.10% -
  Horiz. % 157.53% 149.02% 138.98% 123.46% 113.92% 105.10% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 9,840 9,840 8,855 7,073 5,517 - - -
  YoY % 0.00% 11.11% 25.21% 28.19% 0.00% 0.00% -
  Horiz. % 178.34% 178.34% 160.50% 128.19% 100.00% - -
Div Payout % 173.06 % 117.17 % 109.00 % 69.77 % 84.85 % - % - % -
  YoY % 47.70% 7.50% 56.23% -17.77% 0.00% 0.00% -
  Horiz. % 203.96% 138.09% 128.46% 82.23% 100.00% - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 348,040 329,246 307,057 272,782 251,685 232,201 220,940 7.86%
  YoY % 5.71% 7.23% 12.56% 8.38% 8.39% 5.10% -
  Horiz. % 157.53% 149.02% 138.98% 123.46% 113.92% 105.10% 100.00%
NOSH 492,000 492,000 492,000 392,945 394,121 393,361 394,888 3.73%
  YoY % 0.00% 0.00% 25.21% -0.30% 0.19% -0.39% -
  Horiz. % 124.59% 124.59% 124.59% 99.51% 99.81% 99.61% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.10 % 7.38 % 8.42 % 11.49 % 7.14 % 6.42 % 2.38 % 13.54%
  YoY % -30.89% -12.35% -26.72% 60.92% 11.21% 169.75% -
  Horiz. % 214.29% 310.08% 353.78% 482.77% 300.00% 269.75% 100.00%
ROE 1.63 % 2.55 % 2.65 % 3.72 % 2.58 % 2.02 % 0.80 % 12.59%
  YoY % -36.08% -3.77% -28.76% 44.19% 27.72% 152.50% -
  Horiz. % 203.75% 318.75% 331.25% 465.00% 322.50% 252.50% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.66 23.13 19.62 22.45 23.12 18.55 18.93 3.04%
  YoY % -2.03% 17.89% -12.61% -2.90% 24.64% -2.01% -
  Horiz. % 119.70% 122.19% 103.65% 118.59% 122.13% 97.99% 100.00%
EPS 1.16 1.71 1.65 2.58 1.65 1.19 0.45 17.09%
  YoY % -32.16% 3.64% -36.05% 56.36% 38.66% 164.44% -
  Horiz. % 257.78% 380.00% 366.67% 573.33% 366.67% 264.44% 100.00%
DPS 2.00 2.00 1.80 1.80 1.40 0.00 0.00 -
  YoY % 0.00% 11.11% 0.00% 28.57% 0.00% 0.00% -
  Horiz. % 142.86% 142.86% 128.57% 128.57% 100.00% - -
NAPS 0.7074 0.6692 0.6241 0.6942 0.6386 0.5903 0.5595 3.98%
  YoY % 5.71% 7.23% -10.10% 8.71% 8.18% 5.50% -
  Horiz. % 126.43% 119.61% 111.55% 124.08% 114.14% 105.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.66 23.13 19.62 17.93 18.52 14.83 15.20 6.88%
  YoY % -2.03% 17.89% 9.43% -3.19% 24.88% -2.43% -
  Horiz. % 149.08% 152.17% 129.08% 117.96% 121.84% 97.57% 100.00%
EPS 1.16 1.71 1.65 2.06 1.32 0.95 0.36 21.52%
  YoY % -32.16% 3.64% -19.90% 56.06% 38.95% 163.89% -
  Horiz. % 322.22% 475.00% 458.33% 572.22% 366.67% 263.89% 100.00%
DPS 2.00 2.00 1.80 1.44 1.12 0.00 0.00 -
  YoY % 0.00% 11.11% 25.00% 28.57% 0.00% 0.00% -
  Horiz. % 178.57% 178.57% 160.71% 128.57% 100.00% - -
NAPS 0.7074 0.6692 0.6241 0.5544 0.5116 0.4720 0.4491 7.86%
  YoY % 5.71% 7.23% 12.57% 8.37% 8.39% 5.10% -
  Horiz. % 157.52% 149.01% 138.97% 123.45% 113.92% 105.10% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.8100 0.8250 1.1400 1.3200 0.9500 0.9550 0.9900 -
P/RPS 3.58 3.57 5.81 5.88 4.11 5.15 5.23 -6.12%
  YoY % 0.28% -38.55% -1.19% 43.07% -20.19% -1.53% -
  Horiz. % 68.45% 68.26% 111.09% 112.43% 78.59% 98.47% 100.00%
P/EPS 70.09 48.33 69.03 51.16 57.58 80.25 220.00 -17.35%
  YoY % 45.02% -29.99% 34.93% -11.15% -28.25% -63.52% -
  Horiz. % 31.86% 21.97% 31.38% 23.25% 26.17% 36.48% 100.00%
EY 1.43 2.07 1.45 1.95 1.74 1.25 0.45 21.24%
  YoY % -30.92% 42.76% -25.64% 12.07% 39.20% 177.78% -
  Horiz. % 317.78% 460.00% 322.22% 433.33% 386.67% 277.78% 100.00%
DY 2.47 2.42 1.58 1.36 1.47 0.00 0.00 -
  YoY % 2.07% 53.16% 16.18% -7.48% 0.00% 0.00% -
  Horiz. % 168.03% 164.63% 107.48% 92.52% 100.00% - -
P/NAPS 1.15 1.23 1.83 1.90 1.49 1.62 1.77 -6.93%
  YoY % -6.50% -32.79% -3.68% 27.52% -8.02% -8.47% -
  Horiz. % 64.97% 69.49% 103.39% 107.34% 84.18% 91.53% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 19/11/19 26/11/18 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 -
Price 0.8000 0.7600 1.1600 1.2400 1.0600 0.9200 0.9300 -
P/RPS 3.53 3.29 5.91 5.52 4.58 4.96 4.91 -5.35%
  YoY % 7.29% -44.33% 7.07% 20.52% -7.66% 1.02% -
  Horiz. % 71.89% 67.01% 120.37% 112.42% 93.28% 101.02% 100.00%
P/EPS 69.22 44.52 70.24 48.06 64.24 77.31 206.67 -16.66%
  YoY % 55.48% -36.62% 46.15% -25.19% -16.91% -62.59% -
  Horiz. % 33.49% 21.54% 33.99% 23.25% 31.08% 37.41% 100.00%
EY 1.44 2.25 1.42 2.08 1.56 1.29 0.48 20.08%
  YoY % -36.00% 58.45% -31.73% 33.33% 20.93% 168.75% -
  Horiz. % 300.00% 468.75% 295.83% 433.33% 325.00% 268.75% 100.00%
DY 2.50 2.63 1.55 1.45 1.32 0.00 0.00 -
  YoY % -4.94% 69.68% 6.90% 9.85% 0.00% 0.00% -
  Horiz. % 189.39% 199.24% 117.42% 109.85% 100.00% - -
P/NAPS 1.13 1.14 1.86 1.79 1.66 1.56 1.66 -6.21%
  YoY % -0.88% -38.71% 3.91% 7.83% 6.41% -6.02% -
  Horiz. % 68.07% 68.67% 112.05% 107.83% 100.00% 93.98% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

265  425  604  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.52+0.01 
 DAYA 0.02+0.005 
 LIONIND 0.85-0.03 
 PA 0.535+0.025 
 UCREST 0.26+0.005 
 DIGI-C45 0.085-0.01 
 DNEX 0.820.00 

FEATURED POSTS

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

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. A hidden gem with huge upside This stock is going to the moon! >300% return
6. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS