Highlights

[3A] YoY Quarter Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -24.34%    YoY -     -2.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 102,478 103,182 107,568 74,593 76,638 73,827 71,439 6.19%
  YoY % -0.68% -4.08% 44.21% -2.67% 3.81% 3.34% -
  Horiz. % 143.45% 144.43% 150.57% 104.41% 107.28% 103.34% 100.00%
PBT 6,955 14,460 9,284 5,932 5,775 4,368 4,937 5.88%
  YoY % -51.90% 55.75% 56.51% 2.72% 32.21% -11.53% -
  Horiz. % 140.88% 292.89% 188.05% 120.15% 116.97% 88.47% 100.00%
Tax -717 -4,137 -2,592 -2,417 -2,175 -1,637 -997 -5.34%
  YoY % 82.67% -59.61% -7.24% -11.13% -32.86% -64.19% -
  Horiz. % 71.92% 414.94% 259.98% 242.43% 218.15% 164.19% 100.00%
NP 6,238 10,323 6,692 3,515 3,600 2,731 3,940 7.96%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -30.69% -
  Horiz. % 158.32% 262.01% 169.85% 89.21% 91.37% 69.31% 100.00%
NP to SH 6,238 10,323 6,692 3,515 3,600 2,731 3,683 9.17%
  YoY % -39.57% 54.26% 90.38% -2.36% 31.82% -25.85% -
  Horiz. % 169.37% 280.29% 181.70% 95.44% 97.75% 74.15% 100.00%
Tax Rate 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % 20.19 % -10.59%
  YoY % -63.96% 2.47% -31.48% 8.20% 0.48% 85.64% -
  Horiz. % 51.06% 141.70% 138.29% 201.83% 186.53% 185.64% 100.00%
Total Cost 96,240 92,859 100,876 71,078 73,038 71,096 67,499 6.09%
  YoY % 3.64% -7.95% 41.92% -2.68% 2.73% 5.33% -
  Horiz. % 142.58% 137.57% 149.45% 105.30% 108.21% 105.33% 100.00%
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 203,740 7.56%
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 6.92% -
  Horiz. % 154.89% 142.20% 124.54% 116.02% 109.69% 106.92% 100.00%
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.87%
  YoY % 25.00% -0.01% -0.33% -0.17% -0.05% 1.02% -
  Horiz. % 125.57% 100.46% 100.47% 100.80% 100.97% 101.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 5.52 % 1.65%
  YoY % -39.10% 60.77% 32.06% 0.21% 27.03% -32.97% -
  Horiz. % 110.33% 181.16% 112.68% 85.33% 85.14% 67.03% 100.00%
ROE 1.98 % 3.56 % 2.64 % 1.49 % 1.61 % 1.25 % 1.81 % 1.51%
  YoY % -44.38% 34.85% 77.18% -7.45% 28.80% -30.94% -
  Horiz. % 109.39% 196.69% 145.86% 82.32% 88.95% 69.06% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 26.21 27.33 18.89 19.37 18.65 18.23 2.25%
  YoY % -20.53% -4.10% 44.68% -2.48% 3.86% 2.30% -
  Horiz. % 114.26% 143.77% 149.92% 103.62% 106.25% 102.30% 100.00%
EPS 1.27 2.62 1.70 0.89 0.91 0.69 0.94 5.14%
  YoY % -51.53% 54.12% 91.01% -2.20% 31.88% -26.60% -
  Horiz. % 135.11% 278.72% 180.85% 94.68% 96.81% 73.40% 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 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.5200 3.56%
  YoY % -12.87% 14.19% 7.70% 5.95% 2.63% 5.85% -
  Horiz. % 123.35% 141.56% 123.96% 115.10% 108.63% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 20.83 20.97 21.86 15.16 15.58 15.01 14.52 6.20%
  YoY % -0.67% -4.07% 44.20% -2.70% 3.80% 3.37% -
  Horiz. % 143.46% 144.42% 150.55% 104.41% 107.30% 103.37% 100.00%
EPS 1.27 2.10 1.36 0.71 0.73 0.56 0.75 9.17%
  YoY % -39.52% 54.41% 91.55% -2.74% 30.36% -25.33% -
  Horiz. % 169.33% 280.00% 181.33% 94.67% 97.33% 74.67% 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 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.4141 7.56%
  YoY % 8.91% 14.19% 7.35% 5.77% 2.57% 6.93% -
  Horiz. % 154.89% 142.21% 124.54% 116.01% 109.68% 106.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 -
P/RPS 5.09 5.65 3.77 4.77 4.59 5.63 6.31 -3.52%
  YoY % -9.91% 49.87% -20.96% 3.92% -18.47% -10.78% -
  Horiz. % 80.67% 89.54% 59.75% 75.59% 72.74% 89.22% 100.00%
P/EPS 83.60 56.43 60.59 101.12 97.80 152.17 122.34 -6.15%
  YoY % 48.15% -6.87% -40.08% 3.39% -35.73% 24.38% -
  Horiz. % 68.33% 46.13% 49.53% 82.65% 79.94% 124.38% 100.00%
EY 1.20 1.77 1.65 0.99 1.02 0.66 0.82 6.55%
  YoY % -32.20% 7.27% 66.67% -2.94% 54.55% -19.51% -
  Horiz. % 146.34% 215.85% 201.22% 120.73% 124.39% 80.49% 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 1.65 2.01 1.60 1.50 1.58 1.91 2.21 -4.75%
  YoY % -17.91% 25.62% 6.67% -5.06% -17.28% -13.57% -
  Horiz. % 74.66% 90.95% 72.40% 67.87% 71.49% 86.43% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 -
P/RPS 5.04 6.52 3.88 5.11 4.72 5.47 6.36 -3.80%
  YoY % -22.70% 68.04% -24.07% 8.26% -13.71% -13.99% -
  Horiz. % 79.25% 102.52% 61.01% 80.35% 74.21% 86.01% 100.00%
P/EPS 82.82 65.20 62.35 108.43 100.55 147.83 123.40 -6.43%
  YoY % 27.02% 4.57% -42.50% 7.84% -31.98% 19.80% -
  Horiz. % 67.12% 52.84% 50.53% 87.87% 81.48% 119.80% 100.00%
EY 1.21 1.53 1.60 0.92 0.99 0.68 0.81 6.91%
  YoY % -20.92% -4.38% 73.91% -7.07% 45.59% -16.05% -
  Horiz. % 149.38% 188.89% 197.53% 113.58% 122.22% 83.95% 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 2.32 1.64 1.61 1.62 1.85 2.23 -4.99%
  YoY % -29.31% 41.46% 1.86% -0.62% -12.43% -17.04% -
  Horiz. % 73.54% 104.04% 73.54% 72.20% 72.65% 82.96% 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.
 


 

208  161  535  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.21-0.015 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.405-0.015 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.78+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. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers