Highlights

[3A] YoY Quarter Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     7.11%    YoY -     31.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 103,182 107,568 74,593 76,638 73,827 71,439 65,713 7.80%
  YoY % -4.08% 44.21% -2.67% 3.81% 3.34% 8.71% -
  Horiz. % 157.02% 163.69% 113.51% 116.63% 112.35% 108.71% 100.00%
PBT 14,460 9,284 5,932 5,775 4,368 4,937 2,317 35.65%
  YoY % 55.75% 56.51% 2.72% 32.21% -11.53% 113.08% -
  Horiz. % 624.08% 400.69% 256.02% 249.24% 188.52% 213.08% 100.00%
Tax -4,137 -2,592 -2,417 -2,175 -1,637 -997 1,734 -
  YoY % -59.61% -7.24% -11.13% -32.86% -64.19% -157.50% -
  Horiz. % -238.58% -149.48% -139.39% -125.43% -94.41% -57.50% 100.00%
NP 10,323 6,692 3,515 3,600 2,731 3,940 4,051 16.85%
  YoY % 54.26% 90.38% -2.36% 31.82% -30.69% -2.74% -
  Horiz. % 254.83% 165.19% 86.77% 88.87% 67.42% 97.26% 100.00%
NP to SH 10,323 6,692 3,515 3,600 2,731 3,683 3,983 17.18%
  YoY % 54.26% 90.38% -2.36% 31.82% -25.85% -7.53% -
  Horiz. % 259.18% 168.01% 88.25% 90.38% 68.57% 92.47% 100.00%
Tax Rate 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -74.84 % -
  YoY % 2.47% -31.48% 8.20% 0.48% 85.64% 126.98% -
  Horiz. % -38.23% -37.31% -54.45% -50.32% -50.08% -26.98% 100.00%
Total Cost 92,859 100,876 71,078 73,038 71,096 67,499 61,662 7.06%
  YoY % -7.95% 41.92% -2.68% 2.73% 5.33% 9.47% -
  Horiz. % 150.59% 163.60% 115.27% 118.45% 115.30% 109.47% 100.00%
Net Worth 289,728 253,744 236,373 223,476 217,846 203,740 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 6.92% 4.92% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 104.92% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,728 253,744 236,373 223,476 217,846 203,740 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 6.92% 4.92% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 104.92% 100.00%
NOSH 393,600 393,647 394,943 395,604 395,797 391,808 394,356 -0.03%
  YoY % -0.01% -0.33% -0.17% -0.05% 1.02% -0.65% -
  Horiz. % 99.81% 99.82% 100.15% 100.32% 100.37% 99.35% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 6.16 % 8.40%
  YoY % 60.77% 32.06% 0.21% 27.03% -32.97% -10.39% -
  Horiz. % 162.34% 100.97% 76.46% 76.30% 60.06% 89.61% 100.00%
ROE 3.56 % 2.64 % 1.49 % 1.61 % 1.25 % 1.81 % 2.05 % 9.63%
  YoY % 34.85% 77.18% -7.45% 28.80% -30.94% -11.71% -
  Horiz. % 173.66% 128.78% 72.68% 78.54% 60.98% 88.29% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 26.21 27.33 18.89 19.37 18.65 18.23 16.66 7.84%
  YoY % -4.10% 44.68% -2.48% 3.86% 2.30% 9.42% -
  Horiz. % 157.32% 164.05% 113.39% 116.27% 111.94% 109.42% 100.00%
EPS 2.62 1.70 0.89 0.91 0.69 0.94 1.01 17.20%
  YoY % 54.12% 91.01% -2.20% 31.88% -26.60% -6.93% -
  Horiz. % 259.41% 168.32% 88.12% 90.10% 68.32% 93.07% 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 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 0.4924 6.92%
  YoY % 14.19% 7.70% 5.95% 2.63% 5.85% 5.61% -
  Horiz. % 149.49% 130.91% 121.55% 114.72% 111.78% 105.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 20.97 21.86 15.16 15.58 15.01 14.52 13.36 7.80%
  YoY % -4.07% 44.20% -2.70% 3.80% 3.37% 8.68% -
  Horiz. % 156.96% 163.62% 113.47% 116.62% 112.35% 108.68% 100.00%
EPS 2.10 1.36 0.71 0.73 0.56 0.75 0.81 17.19%
  YoY % 54.41% 91.55% -2.74% 30.36% -25.33% -7.41% -
  Horiz. % 259.26% 167.90% 87.65% 90.12% 69.14% 92.59% 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 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 0.3947 6.89%
  YoY % 14.19% 7.35% 5.77% 2.57% 6.93% 4.92% -
  Horiz. % 149.20% 130.66% 121.71% 115.07% 112.19% 104.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 -
P/RPS 5.65 3.77 4.77 4.59 5.63 6.31 9.48 -8.26%
  YoY % 49.87% -20.96% 3.92% -18.47% -10.78% -33.44% -
  Horiz. % 59.60% 39.77% 50.32% 48.42% 59.39% 66.56% 100.00%
P/EPS 56.43 60.59 101.12 97.80 152.17 122.34 156.44 -15.62%
  YoY % -6.87% -40.08% 3.39% -35.73% 24.38% -21.80% -
  Horiz. % 36.07% 38.73% 64.64% 62.52% 97.27% 78.20% 100.00%
EY 1.77 1.65 0.99 1.02 0.66 0.82 0.64 18.46%
  YoY % 7.27% 66.67% -2.94% 54.55% -19.51% 28.13% -
  Horiz. % 276.56% 257.81% 154.69% 159.38% 103.13% 128.12% 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 2.01 1.60 1.50 1.58 1.91 2.21 3.21 -7.50%
  YoY % 25.62% 6.67% -5.06% -17.28% -13.57% -31.15% -
  Horiz. % 62.62% 49.84% 46.73% 49.22% 59.50% 68.85% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 -
Price 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 -
P/RPS 6.52 3.88 5.11 4.72 5.47 6.36 9.54 -6.14%
  YoY % 68.04% -24.07% 8.26% -13.71% -13.99% -33.33% -
  Horiz. % 68.34% 40.67% 53.56% 49.48% 57.34% 66.67% 100.00%
P/EPS 65.20 62.35 108.43 100.55 147.83 123.40 157.43 -13.65%
  YoY % 4.57% -42.50% 7.84% -31.98% 19.80% -21.62% -
  Horiz. % 41.42% 39.60% 68.88% 63.87% 93.90% 78.38% 100.00%
EY 1.53 1.60 0.92 0.99 0.68 0.81 0.64 15.62%
  YoY % -4.38% 73.91% -7.07% 45.59% -16.05% 26.56% -
  Horiz. % 239.06% 250.00% 143.75% 154.69% 106.25% 126.56% 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 2.32 1.64 1.61 1.62 1.85 2.23 3.23 -5.36%
  YoY % 41.46% 1.86% -0.62% -12.43% -17.04% -30.96% -
  Horiz. % 71.83% 50.77% 49.85% 50.15% 57.28% 69.04% 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.
 


 

338  386  529  765 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 ARMADA 0.515-0.03 
 NETX 0.020.00 
 EKOVEST 0.855+0.04 
 FINTEC 0.07-0.01 
 KNM 0.40-0.01 
 SEACERA 0.38-0.11 
 MYEG 1.21+0.04 
 ALAM-WA 0.07+0.005 
 IWCITY 0.95+0.045 
Partners & Brokers