Highlights

[3A] YoY Quarter Result on 2017-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     72.63%    YoY -     8.28%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 120,354 109,423 95,037 93,924 77,299 77,807 82,886 6.41%
  YoY % 9.99% 15.14% 1.19% 21.51% -0.65% -6.13% -
  Horiz. % 145.20% 132.02% 114.66% 113.32% 93.26% 93.87% 100.00%
PBT 9,910 19,556 17,378 4,341 6,947 4,741 6,435 7.46%
  YoY % -49.33% 12.53% 300.32% -37.51% 46.53% -26.32% -
  Horiz. % 154.00% 303.90% 270.05% 67.46% 107.96% 73.68% 100.00%
Tax -712 -5,530 -4,425 -1,270 -2,301 -1,380 -1,934 -15.34%
  YoY % 87.12% -24.97% -248.43% 44.81% -66.74% 28.65% -
  Horiz. % 36.81% 285.94% 228.80% 65.67% 118.98% 71.35% 100.00%
NP 9,198 14,026 12,953 3,071 4,646 3,361 4,501 12.64%
  YoY % -34.42% 8.28% 321.78% -33.90% 38.23% -25.33% -
  Horiz. % 204.35% 311.62% 287.78% 68.23% 103.22% 74.67% 100.00%
NP to SH 9,198 14,026 12,953 3,071 4,646 3,361 4,501 12.64%
  YoY % -34.42% 8.28% 321.78% -33.90% 38.23% -25.33% -
  Horiz. % 204.35% 311.62% 287.78% 68.23% 103.22% 74.67% 100.00%
Tax Rate 7.18 % 28.28 % 25.46 % 29.26 % 33.12 % 29.11 % 30.05 % -21.22%
  YoY % -74.61% 11.08% -12.99% -11.65% 13.78% -3.13% -
  Horiz. % 23.89% 94.11% 84.73% 97.37% 110.22% 96.87% 100.00%
Total Cost 111,156 95,397 82,084 90,853 72,653 74,446 78,385 5.99%
  YoY % 16.52% 16.22% -9.65% 25.05% -2.41% -5.03% -
  Horiz. % 141.81% 121.70% 104.72% 115.91% 92.69% 94.97% 100.00%
Net Worth 328,606 309,320 27,949,345 248,239 231,827 219,003 212,122 7.56%
  YoY % 6.24% -98.89% 11,159.04% 7.08% 5.86% 3.24% -
  Horiz. % 154.91% 145.82% 13,176.06% 117.03% 109.29% 103.24% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 328,606 309,320 27,949,345 248,239 231,827 219,003 212,122 7.56%
  YoY % 6.24% -98.89% 11,159.04% 7.08% 5.86% 3.24% -
  Horiz. % 154.91% 145.82% 13,176.06% 117.03% 109.29% 103.24% 100.00%
NOSH 492,000 492,000 393,708 393,717 393,728 393,536 393,255 3.80%
  YoY % 0.00% 24.97% -0.00% -0.00% 0.05% 0.07% -
  Horiz. % 125.11% 125.11% 100.12% 100.12% 100.12% 100.07% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 7.64 % 12.82 % 13.63 % 3.27 % 6.01 % 4.32 % 5.43 % 5.85%
  YoY % -40.41% -5.94% 316.82% -45.59% 39.12% -20.44% -
  Horiz. % 140.70% 236.10% 251.01% 60.22% 110.68% 79.56% 100.00%
ROE 2.80 % 4.53 % 0.05 % 1.24 % 2.00 % 1.53 % 2.12 % 4.74%
  YoY % -38.19% 8,960.00% -95.97% -38.00% 30.72% -27.83% -
  Horiz. % 132.08% 213.68% 2.36% 58.49% 94.34% 72.17% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.46 22.24 24.14 23.86 19.63 19.77 21.08 2.51%
  YoY % 9.98% -7.87% 1.17% 21.55% -0.71% -6.21% -
  Horiz. % 116.03% 105.50% 114.52% 113.19% 93.12% 93.79% 100.00%
EPS 1.87 2.85 3.29 0.78 1.18 0.85 1.14 8.59%
  YoY % -34.39% -13.37% 321.79% -33.90% 38.82% -25.44% -
  Horiz. % 164.04% 250.00% 288.60% 68.42% 103.51% 74.56% 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 0.6679 0.6287 70.9900 0.6305 0.5888 0.5565 0.5394 3.62%
  YoY % 6.24% -99.11% 11,159.32% 7.08% 5.80% 3.17% -
  Horiz. % 123.82% 116.56% 13,160.92% 116.89% 109.16% 103.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 24.55 22.32 19.39 19.16 15.77 15.87 16.91 6.41%
  YoY % 9.99% 15.11% 1.20% 21.50% -0.63% -6.15% -
  Horiz. % 145.18% 131.99% 114.67% 113.31% 93.26% 93.85% 100.00%
EPS 1.88 2.86 2.64 0.63 0.95 0.69 0.92 12.64%
  YoY % -34.27% 8.33% 319.05% -33.68% 37.68% -25.00% -
  Horiz. % 204.35% 310.87% 286.96% 68.48% 103.26% 75.00% 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 0.6704 0.6310 57.0194 0.5064 0.4730 0.4468 0.4328 7.56%
  YoY % 6.24% -98.89% 11,159.76% 7.06% 5.86% 3.23% -
  Horiz. % 154.90% 145.79% 13,174.54% 117.01% 109.29% 103.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.7050 1.0000 1.3100 1.0500 0.8750 0.8400 1.0900 -
P/RPS 2.88 4.50 5.43 4.40 4.46 4.25 5.17 -9.29%
  YoY % -36.00% -17.13% 23.41% -1.35% 4.94% -17.79% -
  Horiz. % 55.71% 87.04% 105.03% 85.11% 86.27% 82.21% 100.00%
P/EPS 37.71 35.08 39.82 134.62 74.15 98.35 95.23 -14.30%
  YoY % 7.50% -11.90% -70.42% 81.55% -24.61% 3.28% -
  Horiz. % 39.60% 36.84% 41.81% 141.36% 77.86% 103.28% 100.00%
EY 2.65 2.85 2.51 0.74 1.35 1.02 1.05 16.68%
  YoY % -7.02% 13.55% 239.19% -45.19% 32.35% -2.86% -
  Horiz. % 252.38% 271.43% 239.05% 70.48% 128.57% 97.14% 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 1.06 1.59 0.02 1.67 1.49 1.51 2.02 -10.19%
  YoY % -33.33% 7,850.00% -98.80% 12.08% -1.32% -25.25% -
  Horiz. % 52.48% 78.71% 0.99% 82.67% 73.76% 74.75% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 -
Price 0.8600 0.9800 1.3700 1.0900 1.0000 0.9350 1.0000 -
P/RPS 3.52 4.41 5.68 4.57 5.09 4.73 4.74 -4.84%
  YoY % -20.18% -22.36% 24.29% -10.22% 7.61% -0.21% -
  Horiz. % 74.26% 93.04% 119.83% 96.41% 107.38% 99.79% 100.00%
P/EPS 46.00 34.38 41.64 139.74 84.75 109.48 87.37 -10.14%
  YoY % 33.80% -17.44% -70.20% 64.88% -22.59% 25.31% -
  Horiz. % 52.65% 39.35% 47.66% 159.94% 97.00% 125.31% 100.00%
EY 2.17 2.91 2.40 0.72 1.18 0.91 1.14 11.32%
  YoY % -25.43% 21.25% 233.33% -38.98% 29.67% -20.18% -
  Horiz. % 190.35% 255.26% 210.53% 63.16% 103.51% 79.82% 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 1.29 1.56 0.02 1.73 1.70 1.68 1.85 -5.83%
  YoY % -17.31% 7,700.00% -98.84% 1.76% 1.19% -9.19% -
  Horiz. % 69.73% 84.32% 1.08% 93.51% 91.89% 90.81% 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. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers