Highlights

[3A] YoY Quarter Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     89.14%    YoY -     -25.33%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 95,037 93,924 77,299 77,807 82,886 65,166 64,818 6.58%
  YoY % 1.19% 21.51% -0.65% -6.13% 27.19% 0.54% -
  Horiz. % 146.62% 144.90% 119.26% 120.04% 127.87% 100.54% 100.00%
PBT 17,378 4,341 6,947 4,741 6,435 5,718 3,618 29.86%
  YoY % 300.32% -37.51% 46.53% -26.32% 12.54% 58.04% -
  Horiz. % 480.32% 119.98% 192.01% 131.04% 177.86% 158.04% 100.00%
Tax -4,425 -1,270 -2,301 -1,380 -1,934 -1,043 50 -
  YoY % -248.43% 44.81% -66.74% 28.65% -85.43% -2,186.00% -
  Horiz. % -8,850.00% -2,540.00% -4,602.00% -2,760.00% -3,868.00% -2,086.00% 100.00%
NP 12,953 3,071 4,646 3,361 4,501 4,675 3,668 23.38%
  YoY % 321.78% -33.90% 38.23% -25.33% -3.72% 27.45% -
  Horiz. % 353.14% 83.72% 126.66% 91.63% 122.71% 127.45% 100.00%
NP to SH 12,953 3,071 4,646 3,361 4,501 4,746 3,668 23.38%
  YoY % 321.78% -33.90% 38.23% -25.33% -5.16% 29.39% -
  Horiz. % 353.14% 83.72% 126.66% 91.63% 122.71% 129.39% 100.00%
Tax Rate 25.46 % 29.26 % 33.12 % 29.11 % 30.05 % 18.24 % -1.38 % -
  YoY % -12.99% -11.65% 13.78% -3.13% 64.75% 1,421.74% -
  Horiz. % -1,844.93% -2,120.29% -2,400.00% -2,109.42% -2,177.54% -1,321.74% 100.00%
Total Cost 82,084 90,853 72,653 74,446 78,385 60,491 61,150 5.02%
  YoY % -9.65% 25.05% -2.41% -5.03% 29.58% -1.08% -
  Horiz. % 134.23% 148.57% 118.81% 121.74% 128.18% 98.92% 100.00%
Net Worth 27,949,345 248,239 231,827 219,003 212,122 200,231 190,223 129.54%
  YoY % 11,159.04% 7.08% 5.86% 3.24% 5.94% 5.26% -
  Horiz. % 14,692.92% 130.50% 121.87% 115.13% 111.51% 105.26% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,949,345 248,239 231,827 219,003 212,122 200,231 190,223 129.54%
  YoY % 11,159.04% 7.08% 5.86% 3.24% 5.94% 5.26% -
  Horiz. % 14,692.92% 130.50% 121.87% 115.13% 111.51% 105.26% 100.00%
NOSH 393,708 393,717 393,728 393,536 393,255 392,148 394,408 -0.03%
  YoY % -0.00% -0.00% 0.05% 0.07% 0.28% -0.57% -
  Horiz. % 99.82% 99.82% 99.83% 99.78% 99.71% 99.43% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 13.63 % 3.27 % 6.01 % 4.32 % 5.43 % 7.17 % 5.66 % 15.76%
  YoY % 316.82% -45.59% 39.12% -20.44% -24.27% 26.68% -
  Horiz. % 240.81% 57.77% 106.18% 76.33% 95.94% 126.68% 100.00%
ROE 0.05 % 1.24 % 2.00 % 1.53 % 2.12 % 2.37 % 1.93 % -45.57%
  YoY % -95.97% -38.00% 30.72% -27.83% -10.55% 22.80% -
  Horiz. % 2.59% 64.25% 103.63% 79.27% 109.84% 122.80% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 24.14 23.86 19.63 19.77 21.08 16.62 16.43 6.62%
  YoY % 1.17% 21.55% -0.71% -6.21% 26.84% 1.16% -
  Horiz. % 146.93% 145.22% 119.48% 120.33% 128.30% 101.16% 100.00%
EPS 3.29 0.78 1.18 0.85 1.14 1.21 0.93 23.42%
  YoY % 321.79% -33.90% 38.82% -25.44% -5.79% 30.11% -
  Horiz. % 353.76% 83.87% 126.88% 91.40% 122.58% 130.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 70.9900 0.6305 0.5888 0.5565 0.5394 0.5106 0.4823 129.61%
  YoY % 11,159.32% 7.08% 5.80% 3.17% 5.64% 5.87% -
  Horiz. % 14,719.05% 130.73% 122.08% 115.38% 111.84% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.32 19.09 15.71 15.81 16.85 13.25 13.17 6.59%
  YoY % 1.20% 21.51% -0.63% -6.17% 27.17% 0.61% -
  Horiz. % 146.70% 144.95% 119.29% 120.05% 127.94% 100.61% 100.00%
EPS 2.63 0.62 0.94 0.68 0.91 0.96 0.75 23.23%
  YoY % 324.19% -34.04% 38.24% -25.27% -5.21% 28.00% -
  Horiz. % 350.67% 82.67% 125.33% 90.67% 121.33% 128.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 56.8076 0.5046 0.4712 0.4451 0.4311 0.4070 0.3866 129.54%
  YoY % 11,157.95% 7.09% 5.86% 3.25% 5.92% 5.28% -
  Horiz. % 14,694.15% 130.52% 121.88% 115.13% 111.51% 105.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3100 1.0500 0.8750 0.8400 1.0900 1.1200 1.5900 -
P/RPS 5.43 4.40 4.46 4.25 5.17 6.74 9.67 -9.16%
  YoY % 23.41% -1.35% 4.94% -17.79% -23.29% -30.30% -
  Horiz. % 56.15% 45.50% 46.12% 43.95% 53.46% 69.70% 100.00%
P/EPS 39.82 134.62 74.15 98.35 95.23 92.54 170.97 -21.54%
  YoY % -70.42% 81.55% -24.61% 3.28% 2.91% -45.87% -
  Horiz. % 23.29% 78.74% 43.37% 57.52% 55.70% 54.13% 100.00%
EY 2.51 0.74 1.35 1.02 1.05 1.08 0.58 27.63%
  YoY % 239.19% -45.19% 32.35% -2.86% -2.78% 86.21% -
  Horiz. % 432.76% 127.59% 232.76% 175.86% 181.03% 186.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 1.67 1.49 1.51 2.02 2.19 3.30 -57.27%
  YoY % -98.80% 12.08% -1.32% -25.25% -7.76% -33.64% -
  Horiz. % 0.61% 50.61% 45.15% 45.76% 61.21% 66.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 -
Price 1.3700 1.0900 1.0000 0.9350 1.0000 1.2200 1.5400 -
P/RPS 5.68 4.57 5.09 4.73 4.74 7.34 9.37 -8.00%
  YoY % 24.29% -10.22% 7.61% -0.21% -35.42% -21.66% -
  Horiz. % 60.62% 48.77% 54.32% 50.48% 50.59% 78.34% 100.00%
P/EPS 41.64 139.74 84.75 109.48 87.37 100.81 165.59 -20.54%
  YoY % -70.20% 64.88% -22.59% 25.31% -13.33% -39.12% -
  Horiz. % 25.15% 84.39% 51.18% 66.12% 52.76% 60.88% 100.00%
EY 2.40 0.72 1.18 0.91 1.14 0.99 0.60 25.97%
  YoY % 233.33% -38.98% 29.67% -20.18% 15.15% 65.00% -
  Horiz. % 400.00% 120.00% 196.67% 151.67% 190.00% 165.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.02 1.73 1.70 1.68 1.85 2.39 3.19 -57.03%
  YoY % -98.84% 1.76% 1.19% -9.19% -22.59% -25.08% -
  Horiz. % 0.63% 54.23% 53.29% 52.66% 57.99% 74.92% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers