Highlights

[3A] YoY Quarter Result on 2018-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     9.53%    YoY -     -34.42%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 114,223 120,354 109,423 95,037 93,924 77,299 77,807 6.60%
  YoY % -5.09% 9.99% 15.14% 1.19% 21.51% -0.65% -
  Horiz. % 146.80% 154.68% 140.63% 122.14% 120.71% 99.35% 100.00%
PBT 12,795 9,910 19,556 17,378 4,341 6,947 4,741 17.99%
  YoY % 29.11% -49.33% 12.53% 300.32% -37.51% 46.53% -
  Horiz. % 269.88% 209.03% 412.49% 366.55% 91.56% 146.53% 100.00%
Tax -2,809 -712 -5,530 -4,425 -1,270 -2,301 -1,380 12.57%
  YoY % -294.52% 87.12% -24.97% -248.43% 44.81% -66.74% -
  Horiz. % 203.55% 51.59% 400.72% 320.65% 92.03% 166.74% 100.00%
NP 9,986 9,198 14,026 12,953 3,071 4,646 3,361 19.89%
  YoY % 8.57% -34.42% 8.28% 321.78% -33.90% 38.23% -
  Horiz. % 297.11% 273.67% 417.32% 385.39% 91.37% 138.23% 100.00%
NP to SH 9,986 9,198 14,026 12,953 3,071 4,646 3,361 19.89%
  YoY % 8.57% -34.42% 8.28% 321.78% -33.90% 38.23% -
  Horiz. % 297.11% 273.67% 417.32% 385.39% 91.37% 138.23% 100.00%
Tax Rate 21.95 % 7.18 % 28.28 % 25.46 % 29.26 % 33.12 % 29.11 % -4.59%
  YoY % 205.71% -74.61% 11.08% -12.99% -11.65% 13.78% -
  Horiz. % 75.40% 24.67% 97.15% 87.46% 100.52% 113.78% 100.00%
Total Cost 104,237 111,156 95,397 82,084 90,853 72,653 74,446 5.77%
  YoY % -6.22% 16.52% 16.22% -9.65% 25.05% -2.41% -
  Horiz. % 140.02% 149.31% 128.14% 110.26% 122.04% 97.59% 100.00%
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
  YoY % 5.96% 6.24% -98.89% 11,159.04% 7.08% 5.86% -
  Horiz. % 158.99% 150.05% 141.24% 12,762.08% 113.35% 105.86% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
  YoY % 5.96% 6.24% -98.89% 11,159.04% 7.08% 5.86% -
  Horiz. % 158.99% 150.05% 141.24% 12,762.08% 113.35% 105.86% 100.00%
NOSH 492,000 492,000 492,000 393,708 393,717 393,728 393,536 3.79%
  YoY % 0.00% 0.00% 24.97% -0.00% -0.00% 0.05% -
  Horiz. % 125.02% 125.02% 125.02% 100.04% 100.05% 100.05% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 8.74 % 7.64 % 12.82 % 13.63 % 3.27 % 6.01 % 4.32 % 12.46%
  YoY % 14.40% -40.41% -5.94% 316.82% -45.59% 39.12% -
  Horiz. % 202.31% 176.85% 296.76% 315.51% 75.69% 139.12% 100.00%
ROE 2.87 % 2.80 % 4.53 % 0.05 % 1.24 % 2.00 % 1.53 % 11.05%
  YoY % 2.50% -38.19% 8,960.00% -95.97% -38.00% 30.72% -
  Horiz. % 187.58% 183.01% 296.08% 3.27% 81.05% 130.72% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.22 24.46 22.24 24.14 23.86 19.63 19.77 2.72%
  YoY % -5.07% 9.98% -7.87% 1.17% 21.55% -0.71% -
  Horiz. % 117.45% 123.72% 112.49% 122.10% 120.69% 99.29% 100.00%
EPS 2.03 1.87 2.85 3.29 0.78 1.18 0.85 15.61%
  YoY % 8.56% -34.39% -13.37% 321.79% -33.90% 38.82% -
  Horiz. % 238.82% 220.00% 335.29% 387.06% 91.76% 138.82% 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 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 0.5565 4.09%
  YoY % 5.96% 6.24% -99.11% 11,159.32% 7.08% 5.80% -
  Horiz. % 127.17% 120.02% 112.97% 12,756.51% 113.30% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 23.22 24.46 22.24 19.32 19.09 15.71 15.81 6.61%
  YoY % -5.07% 9.98% 15.11% 1.20% 21.51% -0.63% -
  Horiz. % 146.87% 154.71% 140.67% 122.20% 120.75% 99.37% 100.00%
EPS 2.03 1.87 2.85 2.63 0.62 0.94 0.68 19.99%
  YoY % 8.56% -34.39% 8.37% 324.19% -34.04% 38.24% -
  Horiz. % 298.53% 275.00% 419.12% 386.76% 91.18% 138.24% 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 0.7077 0.6679 0.6287 56.8076 0.5046 0.4712 0.4451 8.03%
  YoY % 5.96% 6.24% -98.89% 11,157.95% 7.09% 5.86% -
  Horiz. % 159.00% 150.06% 141.25% 12,762.88% 113.37% 105.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 0.8400 -
P/RPS 3.17 2.88 4.50 5.43 4.40 4.46 4.25 -4.77%
  YoY % 10.07% -36.00% -17.13% 23.41% -1.35% 4.94% -
  Horiz. % 74.59% 67.76% 105.88% 127.76% 103.53% 104.94% 100.00%
P/EPS 36.21 37.71 35.08 39.82 134.62 74.15 98.35 -15.33%
  YoY % -3.98% 7.50% -11.90% -70.42% 81.55% -24.61% -
  Horiz. % 36.82% 38.34% 35.67% 40.49% 136.88% 75.39% 100.00%
EY 2.76 2.65 2.85 2.51 0.74 1.35 1.02 18.04%
  YoY % 4.15% -7.02% 13.55% 239.19% -45.19% 32.35% -
  Horiz. % 270.59% 259.80% 279.41% 246.08% 72.55% 132.35% 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 1.04 1.06 1.59 0.02 1.67 1.49 1.51 -6.02%
  YoY % -1.89% -33.33% 7,850.00% -98.80% 12.08% -1.32% -
  Horiz. % 68.87% 70.20% 105.30% 1.32% 110.60% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 -
Price 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 0.9350 -
P/RPS 3.40 3.52 4.41 5.68 4.57 5.09 4.73 -5.35%
  YoY % -3.41% -20.18% -22.36% 24.29% -10.22% 7.61% -
  Horiz. % 71.88% 74.42% 93.23% 120.08% 96.62% 107.61% 100.00%
P/EPS 38.92 46.00 34.38 41.64 139.74 84.75 109.48 -15.83%
  YoY % -15.39% 33.80% -17.44% -70.20% 64.88% -22.59% -
  Horiz. % 35.55% 42.02% 31.40% 38.03% 127.64% 77.41% 100.00%
EY 2.57 2.17 2.91 2.40 0.72 1.18 0.91 18.88%
  YoY % 18.43% -25.43% 21.25% 233.33% -38.98% 29.67% -
  Horiz. % 282.42% 238.46% 319.78% 263.74% 79.12% 129.67% 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 1.12 1.29 1.56 0.02 1.73 1.70 1.68 -6.53%
  YoY % -13.18% -17.31% 7,700.00% -98.84% 1.76% 1.19% -
  Horiz. % 66.67% 76.79% 92.86% 1.19% 102.98% 101.19% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+0.03 

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