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
31/12/18 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 - 492,000
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 19.32 19.09 15.71 15.81 16.85 6.41%
  YoY % 9.98% 15.11% 1.20% 21.51% -0.63% -6.17% -
  Horiz. % 145.16% 131.99% 114.66% 113.29% 93.23% 93.83% 100.00%
EPS 1.87 2.85 2.63 0.62 0.94 0.68 0.91 12.75%
  YoY % -34.39% 8.37% 324.19% -34.04% 38.24% -25.27% -
  Horiz. % 205.49% 313.19% 289.01% 68.13% 103.30% 74.73% 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 56.8076 0.5046 0.4712 0.4451 0.4311 7.57%
  YoY % 6.24% -98.89% 11,157.95% 7.09% 5.86% 3.25% -
  Horiz. % 154.93% 145.84% 13,177.36% 117.05% 109.30% 103.25% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers