Highlights

[3A] YoY Quarter Result on 2013-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 26-Apr-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Mar-2013  [#1]
Profit Trend QoQ -     -39.32%    YoY -     -25.85%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 107,568 74,593 76,638 73,827 71,439 65,713 61,326 9.81%
  YoY % 44.21% -2.67% 3.81% 3.34% 8.71% 7.15% -
  Horiz. % 175.40% 121.63% 124.97% 120.38% 116.49% 107.15% 100.00%
PBT 9,284 5,932 5,775 4,368 4,937 2,317 7,376 3.91%
  YoY % 56.51% 2.72% 32.21% -11.53% 113.08% -68.59% -
  Horiz. % 125.87% 80.42% 78.29% 59.22% 66.93% 31.41% 100.00%
Tax -2,592 -2,417 -2,175 -1,637 -997 1,734 -1,429 10.42%
  YoY % -7.24% -11.13% -32.86% -64.19% -157.50% 221.34% -
  Horiz. % 181.39% 169.14% 152.20% 114.56% 69.77% -121.34% 100.00%
NP 6,692 3,515 3,600 2,731 3,940 4,051 5,947 1.98%
  YoY % 90.38% -2.36% 31.82% -30.69% -2.74% -31.88% -
  Horiz. % 112.53% 59.11% 60.53% 45.92% 66.25% 68.12% 100.00%
NP to SH 6,692 3,515 3,600 2,731 3,683 3,983 5,947 1.98%
  YoY % 90.38% -2.36% 31.82% -25.85% -7.53% -33.03% -
  Horiz. % 112.53% 59.11% 60.53% 45.92% 61.93% 66.97% 100.00%
Tax Rate 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -74.84 % 19.37 % 6.28%
  YoY % -31.48% 8.20% 0.48% 85.64% 126.98% -486.37% -
  Horiz. % 144.14% 210.38% 194.42% 193.50% 104.23% -386.37% 100.00%
Total Cost 100,876 71,078 73,038 71,096 67,499 61,662 55,379 10.50%
  YoY % 41.92% -2.68% 2.73% 5.33% 9.47% 11.35% -
  Horiz. % 182.16% 128.35% 131.89% 128.38% 121.89% 111.35% 100.00%
Net Worth 253,744 236,373 223,476 217,846 203,740 194,181 142,100 10.14%
  YoY % 7.35% 5.77% 2.58% 6.92% 4.92% 36.65% -
  Horiz. % 178.57% 166.34% 157.27% 153.31% 143.38% 136.65% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 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
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 253,744 236,373 223,476 217,846 203,740 194,181 142,100 10.14%
  YoY % 7.35% 5.77% 2.58% 6.92% 4.92% 36.65% -
  Horiz. % 178.57% 166.34% 157.27% 153.31% 143.38% 136.65% 100.00%
NOSH 393,647 394,943 395,604 395,797 391,808 394,356 369,378 1.07%
  YoY % -0.33% -0.17% -0.05% 1.02% -0.65% 6.76% -
  Horiz. % 106.57% 106.92% 107.10% 107.15% 106.07% 106.76% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 6.16 % 9.70 % -7.13%
  YoY % 32.06% 0.21% 27.03% -32.97% -10.39% -36.49% -
  Horiz. % 64.12% 48.56% 48.45% 38.14% 56.91% 63.51% 100.00%
ROE 2.64 % 1.49 % 1.61 % 1.25 % 1.81 % 2.05 % 4.19 % -7.40%
  YoY % 77.18% -7.45% 28.80% -30.94% -11.71% -51.07% -
  Horiz. % 63.01% 35.56% 38.42% 29.83% 43.20% 48.93% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 27.33 18.89 19.37 18.65 18.23 16.66 16.60 8.66%
  YoY % 44.68% -2.48% 3.86% 2.30% 9.42% 0.36% -
  Horiz. % 164.64% 113.80% 116.69% 112.35% 109.82% 100.36% 100.00%
EPS 1.70 0.89 0.91 0.69 0.94 1.01 1.61 0.91%
  YoY % 91.01% -2.20% 31.88% -26.60% -6.93% -37.27% -
  Horiz. % 105.59% 55.28% 56.52% 42.86% 58.39% 62.73% 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 0.6446 0.5985 0.5649 0.5504 0.5200 0.4924 0.3847 8.98%
  YoY % 7.70% 5.95% 2.63% 5.85% 5.61% 28.00% -
  Horiz. % 167.56% 155.58% 146.84% 143.07% 135.17% 128.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 21.86 15.16 15.58 15.01 14.52 13.36 12.46 9.81%
  YoY % 44.20% -2.70% 3.80% 3.37% 8.68% 7.22% -
  Horiz. % 175.44% 121.67% 125.04% 120.47% 116.53% 107.22% 100.00%
EPS 1.36 0.71 0.73 0.56 0.75 0.81 1.21 1.97%
  YoY % 91.55% -2.74% 30.36% -25.33% -7.41% -33.06% -
  Horiz. % 112.40% 58.68% 60.33% 46.28% 61.98% 66.94% 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 0.5157 0.4804 0.4542 0.4428 0.4141 0.3947 0.2888 10.14%
  YoY % 7.35% 5.77% 2.57% 6.93% 4.92% 36.67% -
  Horiz. % 178.57% 166.34% 157.27% 153.32% 143.39% 136.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 2.0300 -
P/RPS 3.77 4.77 4.59 5.63 6.31 9.48 12.23 -17.80%
  YoY % -20.96% 3.92% -18.47% -10.78% -33.44% -22.49% -
  Horiz. % 30.83% 39.00% 37.53% 46.03% 51.59% 77.51% 100.00%
P/EPS 60.59 101.12 97.80 152.17 122.34 156.44 126.09 -11.49%
  YoY % -40.08% 3.39% -35.73% 24.38% -21.80% 24.07% -
  Horiz. % 48.05% 80.20% 77.56% 120.68% 97.03% 124.07% 100.00%
EY 1.65 0.99 1.02 0.66 0.82 0.64 0.79 13.05%
  YoY % 66.67% -2.94% 54.55% -19.51% 28.13% -18.99% -
  Horiz. % 208.86% 125.32% 129.11% 83.54% 103.80% 81.01% 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 1.60 1.50 1.58 1.91 2.21 3.21 5.28 -18.03%
  YoY % 6.67% -5.06% -17.28% -13.57% -31.15% -39.20% -
  Horiz. % 30.30% 28.41% 29.92% 36.17% 41.86% 60.80% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 -
Price 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 1.5700 -
P/RPS 3.88 5.11 4.72 5.47 6.36 9.54 9.46 -13.79%
  YoY % -24.07% 8.26% -13.71% -13.99% -33.33% 0.85% -
  Horiz. % 41.01% 54.02% 49.89% 57.82% 67.23% 100.85% 100.00%
P/EPS 62.35 108.43 100.55 147.83 123.40 157.43 97.52 -7.18%
  YoY % -42.50% 7.84% -31.98% 19.80% -21.62% 61.43% -
  Horiz. % 63.94% 111.19% 103.11% 151.59% 126.54% 161.43% 100.00%
EY 1.60 0.92 0.99 0.68 0.81 0.64 1.03 7.61%
  YoY % 73.91% -7.07% 45.59% -16.05% 26.56% -37.86% -
  Horiz. % 155.34% 89.32% 96.12% 66.02% 78.64% 62.14% 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 1.64 1.61 1.62 1.85 2.23 3.23 4.08 -14.08%
  YoY % 1.86% -0.62% -12.43% -17.04% -30.96% -20.83% -
  Horiz. % 40.20% 39.46% 39.71% 45.34% 54.66% 79.17% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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