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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS