Highlights

[3A] YoY Quarter Result on 2018-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     58.90%    YoY -     3.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 113,853 111,463 113,784 96,542 88,226 91,134 72,963 7.69%
  YoY % 2.14% -2.04% 17.86% 9.43% -3.19% 24.90% -
  Horiz. % 156.04% 152.77% 155.95% 132.32% 120.92% 124.90% 100.00%
PBT 8,746 8,927 10,410 10,773 13,842 10,117 4,848 10.32%
  YoY % -2.03% -14.25% -3.37% -22.17% 36.82% 108.68% -
  Horiz. % 180.40% 184.14% 214.73% 222.22% 285.52% 208.68% 100.00%
Tax -2,871 -3,241 -2,012 -2,648 -3,704 -3,614 -167 60.58%
  YoY % 11.42% -61.08% 24.02% 28.51% -2.49% -2,064.07% -
  Horiz. % 1,719.16% 1,940.72% 1,204.79% 1,585.63% 2,217.96% 2,164.07% 100.00%
NP 5,875 5,686 8,398 8,125 10,138 6,503 4,681 3.86%
  YoY % 3.32% -32.29% 3.36% -19.86% 55.90% 38.92% -
  Horiz. % 125.51% 121.47% 179.41% 173.57% 216.58% 138.92% 100.00%
NP to SH 5,875 5,686 8,398 8,125 10,138 6,503 4,681 3.86%
  YoY % 3.32% -32.29% 3.36% -19.86% 55.90% 38.92% -
  Horiz. % 125.51% 121.47% 179.41% 173.57% 216.58% 138.92% 100.00%
Tax Rate 32.83 % 36.31 % 19.33 % 24.58 % 26.76 % 35.72 % 3.44 % 45.59%
  YoY % -9.58% 87.84% -21.36% -8.15% -25.08% 938.37% -
  Horiz. % 954.36% 1,055.52% 561.92% 714.53% 777.91% 1,038.37% 100.00%
Total Cost 107,978 105,777 105,386 88,417 78,088 84,631 68,282 7.93%
  YoY % 2.08% 0.37% 19.19% 13.23% -7.73% 23.94% -
  Horiz. % 158.14% 154.91% 154.34% 129.49% 114.36% 123.94% 100.00%
Net Worth 367,183 348,040 329,246 307,057 272,782 251,685 232,201 7.93%
  YoY % 5.50% 5.71% 7.23% 12.56% 8.38% 8.39% -
  Horiz. % 158.13% 149.89% 141.79% 132.24% 117.48% 108.39% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 10,785 9,840 9,840 8,855 7,073 5,517 - -
  YoY % 9.60% 0.00% 11.11% 25.21% 28.19% 0.00% -
  Horiz. % 195.46% 178.34% 178.34% 160.50% 128.19% 100.00% -
Div Payout % 183.58 % 173.06 % 117.17 % 109.00 % 69.77 % 84.85 % - % -
  YoY % 6.08% 47.70% 7.50% 56.23% -17.77% 0.00% -
  Horiz. % 216.36% 203.96% 138.09% 128.46% 82.23% 100.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 367,183 348,040 329,246 307,057 272,782 251,685 232,201 7.93%
  YoY % 5.50% 5.71% 7.23% 12.56% 8.38% 8.39% -
  Horiz. % 158.13% 149.89% 141.79% 132.24% 117.48% 108.39% 100.00%
NOSH 490,231 492,000 492,000 492,000 392,945 394,121 393,361 3.73%
  YoY % -0.36% 0.00% 0.00% 25.21% -0.30% 0.19% -
  Horiz. % 124.63% 125.08% 125.08% 125.08% 99.89% 100.19% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.16 % 5.10 % 7.38 % 8.42 % 11.49 % 7.14 % 6.42 % -3.57%
  YoY % 1.18% -30.89% -12.35% -26.72% 60.92% 11.21% -
  Horiz. % 80.37% 79.44% 114.95% 131.15% 178.97% 111.21% 100.00%
ROE 1.60 % 1.63 % 2.55 % 2.65 % 3.72 % 2.58 % 2.02 % -3.81%
  YoY % -1.84% -36.08% -3.77% -28.76% 44.19% 27.72% -
  Horiz. % 79.21% 80.69% 126.24% 131.19% 184.16% 127.72% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.22 22.66 23.13 19.62 22.45 23.12 18.55 3.81%
  YoY % 2.47% -2.03% 17.89% -12.61% -2.90% 24.64% -
  Horiz. % 125.18% 122.16% 124.69% 105.77% 121.02% 124.64% 100.00%
EPS 1.20 1.16 1.71 1.65 2.58 1.65 1.19 0.14%
  YoY % 3.45% -32.16% 3.64% -36.05% 56.36% 38.66% -
  Horiz. % 100.84% 97.48% 143.70% 138.66% 216.81% 138.66% 100.00%
DPS 2.20 2.00 2.00 1.80 1.80 1.40 0.00 -
  YoY % 10.00% 0.00% 11.11% 0.00% 28.57% 0.00% -
  Horiz. % 157.14% 142.86% 142.86% 128.57% 128.57% 100.00% -
NAPS 0.7490 0.7074 0.6692 0.6241 0.6942 0.6386 0.5903 4.04%
  YoY % 5.88% 5.71% 7.23% -10.10% 8.71% 8.18% -
  Horiz. % 126.88% 119.84% 113.37% 105.73% 117.60% 108.18% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 23.14 22.66 23.13 19.62 17.93 18.52 14.83 7.69%
  YoY % 2.12% -2.03% 17.89% 9.43% -3.19% 24.88% -
  Horiz. % 156.04% 152.80% 155.97% 132.30% 120.90% 124.88% 100.00%
EPS 1.19 1.16 1.71 1.65 2.06 1.32 0.95 3.82%
  YoY % 2.59% -32.16% 3.64% -19.90% 56.06% 38.95% -
  Horiz. % 125.26% 122.11% 180.00% 173.68% 216.84% 138.95% 100.00%
DPS 2.19 2.00 2.00 1.80 1.44 1.12 0.00 -
  YoY % 9.50% 0.00% 11.11% 25.00% 28.57% 0.00% -
  Horiz. % 195.54% 178.57% 178.57% 160.71% 128.57% 100.00% -
NAPS 0.7463 0.7074 0.6692 0.6241 0.5544 0.5116 0.4720 7.93%
  YoY % 5.50% 5.71% 7.23% 12.57% 8.37% 8.39% -
  Horiz. % 158.11% 149.87% 141.78% 132.22% 117.46% 108.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.8100 0.8100 0.8250 1.1400 1.3200 0.9500 0.9550 -
P/RPS 3.49 3.58 3.57 5.81 5.88 4.11 5.15 -6.27%
  YoY % -2.51% 0.28% -38.55% -1.19% 43.07% -20.19% -
  Horiz. % 67.77% 69.51% 69.32% 112.82% 114.17% 79.81% 100.00%
P/EPS 67.59 70.09 48.33 69.03 51.16 57.58 80.25 -2.82%
  YoY % -3.57% 45.02% -29.99% 34.93% -11.15% -28.25% -
  Horiz. % 84.22% 87.34% 60.22% 86.02% 63.75% 71.75% 100.00%
EY 1.48 1.43 2.07 1.45 1.95 1.74 1.25 2.85%
  YoY % 3.50% -30.92% 42.76% -25.64% 12.07% 39.20% -
  Horiz. % 118.40% 114.40% 165.60% 116.00% 156.00% 139.20% 100.00%
DY 2.72 2.47 2.42 1.58 1.36 1.47 0.00 -
  YoY % 10.12% 2.07% 53.16% 16.18% -7.48% 0.00% -
  Horiz. % 185.03% 168.03% 164.63% 107.48% 92.52% 100.00% -
P/NAPS 1.08 1.15 1.23 1.83 1.90 1.49 1.62 -6.53%
  YoY % -6.09% -6.50% -32.79% -3.68% 27.52% -8.02% -
  Horiz. % 66.67% 70.99% 75.93% 112.96% 117.28% 91.98% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 03/11/20 19/11/19 26/11/18 06/11/17 15/11/16 24/11/15 14/11/14 -
Price 0.8100 0.8000 0.7600 1.1600 1.2400 1.0600 0.9200 -
P/RPS 3.49 3.53 3.29 5.91 5.52 4.58 4.96 -5.69%
  YoY % -1.13% 7.29% -44.33% 7.07% 20.52% -7.66% -
  Horiz. % 70.36% 71.17% 66.33% 119.15% 111.29% 92.34% 100.00%
P/EPS 67.59 69.22 44.52 70.24 48.06 64.24 77.31 -2.21%
  YoY % -2.35% 55.48% -36.62% 46.15% -25.19% -16.91% -
  Horiz. % 87.43% 89.54% 57.59% 90.86% 62.17% 83.09% 100.00%
EY 1.48 1.44 2.25 1.42 2.08 1.56 1.29 2.31%
  YoY % 2.78% -36.00% 58.45% -31.73% 33.33% 20.93% -
  Horiz. % 114.73% 111.63% 174.42% 110.08% 161.24% 120.93% 100.00%
DY 2.72 2.50 2.63 1.55 1.45 1.32 0.00 -
  YoY % 8.80% -4.94% 69.68% 6.90% 9.85% 0.00% -
  Horiz. % 206.06% 189.39% 199.24% 117.42% 109.85% 100.00% -
P/NAPS 1.08 1.13 1.14 1.86 1.79 1.66 1.56 -5.94%
  YoY % -4.42% -0.88% -38.71% 3.91% 7.83% 6.41% -
  Horiz. % 69.23% 72.44% 73.08% 119.23% 114.74% 106.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

260  413  613  1192 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 LKL 0.41+0.035 
 FOCUS-PA 0.020.00 
 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 0.825+0.005 

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