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
30/09/19 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 346,747 329,246 307,057 272,782 251,685 232,201 220,940 7.80%
  YoY % 5.32% 7.23% 12.56% 8.38% 8.39% 5.10% -
  Horiz. % 156.94% 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 9,803 9,840 8,855 7,073 5,517 - - -
  YoY % -0.37% 11.11% 25.21% 28.19% 0.00% 0.00% -
  Horiz. % 177.67% 178.34% 160.50% 128.19% 100.00% - -
Div Payout % 172.41 % 117.17 % 109.00 % 69.77 % 84.85 % - % - % -
  YoY % 47.15% 7.50% 56.23% -17.77% 0.00% 0.00% -
  Horiz. % 203.19% 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 346,747 329,246 307,057 272,782 251,685 232,201 220,940 7.80%
  YoY % 5.32% 7.23% 12.56% 8.38% 8.39% 5.10% -
  Horiz. % 156.94% 149.02% 138.98% 123.46% 113.92% 105.10% 100.00%
NOSH 490,172 492,000 492,000 392,945 394,121 393,361 394,888 3.67%
  YoY % -0.37% 0.00% 25.21% -0.30% 0.19% -0.39% -
  Horiz. % 124.13% 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 1.64 % 2.55 % 2.65 % 3.72 % 2.58 % 2.02 % 0.80 % 12.70%
  YoY % -35.69% -3.77% -28.76% 44.19% 27.72% 152.50% -
  Horiz. % 205.00% 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 22.74 23.13 19.62 22.45 23.12 18.55 18.93 3.10%
  YoY % -1.69% 17.89% -12.61% -2.90% 24.64% -2.01% -
  Horiz. % 120.13% 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 - 490,172
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 22.74 23.21 19.70 18.00 18.59 14.89 15.25 6.88%
  YoY % -2.02% 17.82% 9.44% -3.17% 24.85% -2.36% -
  Horiz. % 149.11% 152.20% 129.18% 118.03% 121.90% 97.64% 100.00%
EPS 1.16 1.71 1.66 2.07 1.33 0.95 0.36 21.52%
  YoY % -32.16% 3.01% -19.81% 55.64% 40.00% 163.89% -
  Horiz. % 322.22% 475.00% 461.11% 575.00% 369.44% 263.89% 100.00%
DPS 2.00 2.01 1.81 1.44 1.13 0.00 0.00 -
  YoY % -0.50% 11.05% 25.69% 27.43% 0.00% 0.00% -
  Horiz. % 176.99% 177.88% 160.18% 127.43% 100.00% - -
NAPS 0.7074 0.6717 0.6264 0.5565 0.5135 0.4737 0.4507 7.80%
  YoY % 5.31% 7.23% 12.56% 8.37% 8.40% 5.10% -
  Horiz. % 156.96% 149.03% 138.98% 123.47% 113.93% 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 3.56 3.57 5.81 5.88 4.11 5.15 5.23 -6.21%
  YoY % -0.28% -38.55% -1.19% 43.07% -20.19% -1.53% -
  Horiz. % 68.07% 68.26% 111.09% 112.43% 78.59% 98.47% 100.00%
P/EPS 69.83 48.33 69.03 51.16 57.58 80.25 220.00 -17.40%
  YoY % 44.49% -29.99% 34.93% -11.15% -28.25% -63.52% -
  Horiz. % 31.74% 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 3.52 3.29 5.91 5.52 4.58 4.96 4.91 -5.39%
  YoY % 6.99% -44.33% 7.07% 20.52% -7.66% 1.02% -
  Horiz. % 71.69% 67.01% 120.37% 112.42% 93.28% 101.02% 100.00%
P/EPS 68.97 44.52 70.24 48.06 64.24 77.31 206.67 -16.71%
  YoY % 54.92% -36.62% 46.15% -25.19% -16.91% -62.59% -
  Horiz. % 33.37% 21.54% 33.99% 23.25% 31.08% 37.41% 100.00%
EY 1.45 2.25 1.42 2.08 1.56 1.29 0.48 20.22%
  YoY % -35.56% 58.45% -31.73% 33.33% 20.93% 168.75% -
  Horiz. % 302.08% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers