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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 114,660 114,223 120,354 109,423 95,037 93,924 77,299 6.79%
  YoY % 0.38% -5.09% 9.99% 15.14% 1.19% 21.51% -
  Horiz. % 148.33% 147.77% 155.70% 141.56% 122.95% 121.51% 100.00%
PBT 9,495 12,795 9,910 19,556 17,378 4,341 6,947 5.34%
  YoY % -25.79% 29.11% -49.33% 12.53% 300.32% -37.51% -
  Horiz. % 136.68% 184.18% 142.65% 281.50% 250.15% 62.49% 100.00%
Tax -736 -2,809 -712 -5,530 -4,425 -1,270 -2,301 -17.29%
  YoY % 73.80% -294.52% 87.12% -24.97% -248.43% 44.81% -
  Horiz. % 31.99% 122.08% 30.94% 240.33% 192.31% 55.19% 100.00%
NP 8,759 9,986 9,198 14,026 12,953 3,071 4,646 11.14%
  YoY % -12.29% 8.57% -34.42% 8.28% 321.78% -33.90% -
  Horiz. % 188.53% 214.94% 197.98% 301.89% 278.80% 66.10% 100.00%
NP to SH 8,759 9,986 9,198 14,026 12,953 3,071 4,646 11.14%
  YoY % -12.29% 8.57% -34.42% 8.28% 321.78% -33.90% -
  Horiz. % 188.53% 214.94% 197.98% 301.89% 278.80% 66.10% 100.00%
Tax Rate 7.75 % 21.95 % 7.18 % 28.28 % 25.46 % 29.26 % 33.12 % -21.48%
  YoY % -64.69% 205.71% -74.61% 11.08% -12.99% -11.65% -
  Horiz. % 23.40% 66.27% 21.68% 85.39% 76.87% 88.35% 100.00%
Total Cost 105,901 104,237 111,156 95,397 82,084 90,853 72,653 6.48%
  YoY % 1.60% -6.22% 16.52% 16.22% -9.65% 25.05% -
  Horiz. % 145.76% 143.47% 153.00% 131.30% 112.98% 125.05% 100.00%
Net Worth 365,173 348,188 328,606 309,320 27,949,345 248,239 231,827 7.86%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,159.04% 7.08% -
  Horiz. % 157.52% 150.19% 141.75% 133.43% 12,056.09% 107.08% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 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
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 365,173 348,188 328,606 309,320 27,949,345 248,239 231,827 7.86%
  YoY % 4.88% 5.96% 6.24% -98.89% 11,159.04% 7.08% -
  Horiz. % 157.52% 150.19% 141.75% 133.43% 12,056.09% 107.08% 100.00%
NOSH 490,231 492,000 492,000 492,000 393,708 393,717 393,728 3.72%
  YoY % -0.36% 0.00% 0.00% 24.97% -0.00% -0.00% -
  Horiz. % 124.51% 124.96% 124.96% 124.96% 99.99% 100.00% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.64 % 8.74 % 7.64 % 12.82 % 13.63 % 3.27 % 6.01 % 4.08%
  YoY % -12.59% 14.40% -40.41% -5.94% 316.82% -45.59% -
  Horiz. % 127.12% 145.42% 127.12% 213.31% 226.79% 54.41% 100.00%
ROE 2.40 % 2.87 % 2.80 % 4.53 % 0.05 % 1.24 % 2.00 % 3.08%
  YoY % -16.38% 2.50% -38.19% 8,960.00% -95.97% -38.00% -
  Horiz. % 120.00% 143.50% 140.00% 226.50% 2.50% 62.00% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.39 23.22 24.46 22.24 24.14 23.86 19.63 2.96%
  YoY % 0.73% -5.07% 9.98% -7.87% 1.17% 21.55% -
  Horiz. % 119.15% 118.29% 124.61% 113.30% 122.98% 121.55% 100.00%
EPS 1.79 2.03 1.87 2.85 3.29 0.78 1.18 7.19%
  YoY % -11.82% 8.56% -34.39% -13.37% 321.79% -33.90% -
  Horiz. % 151.69% 172.03% 158.47% 241.53% 278.81% 66.10% 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 0.7449 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 3.99%
  YoY % 5.26% 5.96% 6.24% -99.11% 11,159.32% 7.08% -
  Horiz. % 126.51% 120.19% 113.43% 106.78% 12,056.72% 107.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 23.30 23.22 24.46 22.24 19.32 19.09 15.71 6.78%
  YoY % 0.34% -5.07% 9.98% 15.11% 1.20% 21.51% -
  Horiz. % 148.31% 147.80% 155.70% 141.57% 122.98% 121.51% 100.00%
EPS 1.78 2.03 1.87 2.85 2.63 0.62 0.94 11.22%
  YoY % -12.32% 8.56% -34.39% 8.37% 324.19% -34.04% -
  Horiz. % 189.36% 215.96% 198.94% 303.19% 279.79% 65.96% 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 0.7422 0.7077 0.6679 0.6287 56.8076 0.5046 0.4712 7.86%
  YoY % 4.87% 5.96% 6.24% -98.89% 11,157.95% 7.09% -
  Horiz. % 157.51% 150.19% 141.74% 133.43% 12,055.94% 107.09% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.8450 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 -
P/RPS 3.61 3.17 2.88 4.50 5.43 4.40 4.46 -3.46%
  YoY % 13.88% 10.07% -36.00% -17.13% 23.41% -1.35% -
  Horiz. % 80.94% 71.08% 64.57% 100.90% 121.75% 98.65% 100.00%
P/EPS 47.29 36.21 37.71 35.08 39.82 134.62 74.15 -7.22%
  YoY % 30.60% -3.98% 7.50% -11.90% -70.42% 81.55% -
  Horiz. % 63.78% 48.83% 50.86% 47.31% 53.70% 181.55% 100.00%
EY 2.11 2.76 2.65 2.85 2.51 0.74 1.35 7.72%
  YoY % -23.55% 4.15% -7.02% 13.55% 239.19% -45.19% -
  Horiz. % 156.30% 204.44% 196.30% 211.11% 185.93% 54.81% 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 1.13 1.04 1.06 1.59 0.02 1.67 1.49 -4.50%
  YoY % 8.65% -1.89% -33.33% 7,850.00% -98.80% 12.08% -
  Horiz. % 75.84% 69.80% 71.14% 106.71% 1.34% 112.08% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date - 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 -
Price 0.8050 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 -
P/RPS 3.44 3.40 3.52 4.41 5.68 4.57 5.09 -6.32%
  YoY % 1.18% -3.41% -20.18% -22.36% 24.29% -10.22% -
  Horiz. % 67.58% 66.80% 69.16% 86.64% 111.59% 89.78% 100.00%
P/EPS 45.05 38.92 46.00 34.38 41.64 139.74 84.75 -9.99%
  YoY % 15.75% -15.39% 33.80% -17.44% -70.20% 64.88% -
  Horiz. % 53.16% 45.92% 54.28% 40.57% 49.13% 164.88% 100.00%
EY 2.22 2.57 2.17 2.91 2.40 0.72 1.18 11.10%
  YoY % -13.62% 18.43% -25.43% 21.25% 233.33% -38.98% -
  Horiz. % 188.14% 217.80% 183.90% 246.61% 203.39% 61.02% 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 1.08 1.12 1.29 1.56 0.02 1.73 1.70 -7.28%
  YoY % -3.57% -13.18% -17.31% 7,700.00% -98.84% 1.76% -
  Horiz. % 63.53% 65.88% 75.88% 91.76% 1.18% 101.76% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

572  344  555 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FINTEC 0.035+0.005 
 MMAG 0.185-0.005 
 VSOLAR 0.02+0.005 
 EURO 1.10-0.11 
 MTOUCHE 0.090.00 
 SERBADK 0.625-0.005 
 HHHCORP 0.190.00 
 MRDIY 3.900.00 
 FOCUS 0.04+0.005 
 EDARAN 1.17+0.265 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Why China is excluded in G7 summit? Koon Yew Yin Koon Yew Yin's Blog
2. AT Current Share Price: RM0.07. 1st Target Price: RM0.134, 2nd Target Price: RM0.28, 3rd Target Price: RM0.80 Fundamental Analysis of AT(0072) as at June 17 2021
3. SMetric (0203): A secured technical buy? - 17 June 2021 - Sujibaby Sujibaby Stock-Talk
4. Serba Dinamik rombak struktur Lembaga Pengarah, lantik IIlyas Pakeer sebagai pengerusi Oil and Gas Malaysia News
5. Media - Attractive valuations as recovery prospects brighten AmInvest Research Reports
6. ECO WORLD DEVELOPMENT - Proven Track Record PublicInvest Research
7. Stocks on Radar - D’nonce Technology (7114) AmInvest Research Reports
8. NOW SHOWING: The Trilogy of FAST & FURIOUS Shows, PART 11 KSSC BHD/5192 (UPDATED NUMBER : 3 F ) Author: SEE_Research | Publish date: 18 June 2021 SEE_Research
PARTNERS & BROKERS