Highlights

[3A] YoY Quarter Result on 2017-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 11-May-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Mar-2017  [#1]
Profit Trend QoQ -     -20.30%    YoY -     54.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 102,503 102,478 103,182 107,568 74,593 76,638 73,827 5.62%
  YoY % 0.02% -0.68% -4.08% 44.21% -2.67% 3.81% -
  Horiz. % 138.84% 138.81% 139.76% 145.70% 101.04% 103.81% 100.00%
PBT 10,123 6,955 14,460 9,284 5,932 5,775 4,368 15.03%
  YoY % 45.55% -51.90% 55.75% 56.51% 2.72% 32.21% -
  Horiz. % 231.75% 159.23% 331.04% 212.55% 135.81% 132.21% 100.00%
Tax -2,643 -717 -4,137 -2,592 -2,417 -2,175 -1,637 8.31%
  YoY % -268.62% 82.67% -59.61% -7.24% -11.13% -32.86% -
  Horiz. % 161.45% 43.80% 252.72% 158.34% 147.65% 132.87% 100.00%
NP 7,480 6,238 10,323 6,692 3,515 3,600 2,731 18.28%
  YoY % 19.91% -39.57% 54.26% 90.38% -2.36% 31.82% -
  Horiz. % 273.89% 228.41% 377.99% 245.04% 128.71% 131.82% 100.00%
NP to SH 7,480 6,238 10,323 6,692 3,515 3,600 2,731 18.28%
  YoY % 19.91% -39.57% 54.26% 90.38% -2.36% 31.82% -
  Horiz. % 273.89% 228.41% 377.99% 245.04% 128.71% 131.82% 100.00%
Tax Rate 26.11 % 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % 37.48 % -5.84%
  YoY % 153.25% -63.96% 2.47% -31.48% 8.20% 0.48% -
  Horiz. % 69.66% 27.51% 76.33% 74.49% 108.72% 100.48% 100.00%
Total Cost 95,023 96,240 92,859 100,876 71,078 73,038 71,096 4.95%
  YoY % -1.26% 3.64% -7.95% 41.92% -2.68% 2.73% -
  Horiz. % 133.65% 135.37% 130.61% 141.89% 99.97% 102.73% 100.00%
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
NOSH 492,000 492,000 393,600 393,647 394,943 395,604 395,797 3.69%
  YoY % 0.00% 25.00% -0.01% -0.33% -0.17% -0.05% -
  Horiz. % 124.31% 124.31% 99.44% 99.46% 99.78% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.30 % 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 3.70 % 11.99%
  YoY % 19.87% -39.10% 60.77% 32.06% 0.21% 27.03% -
  Horiz. % 197.30% 164.59% 270.27% 168.11% 127.30% 127.03% 100.00%
ROE 2.23 % 1.98 % 3.56 % 2.64 % 1.49 % 1.61 % 1.25 % 10.12%
  YoY % 12.63% -44.38% 34.85% 77.18% -7.45% 28.80% -
  Horiz. % 178.40% 158.40% 284.80% 211.20% 119.20% 128.80% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.83 20.83 26.21 27.33 18.89 19.37 18.65 1.86%
  YoY % 0.00% -20.53% -4.10% 44.68% -2.48% 3.86% -
  Horiz. % 111.69% 111.69% 140.54% 146.54% 101.29% 103.86% 100.00%
EPS 1.52 1.27 2.62 1.70 0.89 0.91 0.69 14.06%
  YoY % 19.69% -51.53% 54.12% 91.01% -2.20% 31.88% -
  Horiz. % 220.29% 184.06% 379.71% 246.38% 128.99% 131.88% 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 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 3.66%
  YoY % 6.50% -12.87% 14.19% 7.70% 5.95% 2.63% -
  Horiz. % 124.11% 116.53% 133.74% 117.11% 108.74% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 20.83 20.83 20.97 21.86 15.16 15.58 15.01 5.61%
  YoY % 0.00% -0.67% -4.07% 44.20% -2.70% 3.80% -
  Horiz. % 138.77% 138.77% 139.71% 145.64% 101.00% 103.80% 100.00%
EPS 1.52 1.27 2.10 1.36 0.71 0.73 0.56 18.10%
  YoY % 19.69% -39.52% 54.41% 91.55% -2.74% 30.36% -
  Horiz. % 271.43% 226.79% 375.00% 242.86% 126.79% 130.36% 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 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 7.49%
  YoY % 6.50% 8.91% 14.19% 7.35% 5.77% 2.57% -
  Horiz. % 154.27% 144.85% 132.99% 116.46% 108.49% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 -
P/RPS 4.49 5.09 5.65 3.77 4.77 4.59 5.63 -3.70%
  YoY % -11.79% -9.91% 49.87% -20.96% 3.92% -18.47% -
  Horiz. % 79.75% 90.41% 100.36% 66.96% 84.72% 81.53% 100.00%
P/EPS 61.50 83.60 56.43 60.59 101.12 97.80 152.17 -14.01%
  YoY % -26.44% 48.15% -6.87% -40.08% 3.39% -35.73% -
  Horiz. % 40.42% 54.94% 37.08% 39.82% 66.45% 64.27% 100.00%
EY 1.63 1.20 1.77 1.65 0.99 1.02 0.66 16.25%
  YoY % 35.83% -32.20% 7.27% 66.67% -2.94% 54.55% -
  Horiz. % 246.97% 181.82% 268.18% 250.00% 150.00% 154.55% 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 1.37 1.65 2.01 1.60 1.50 1.58 1.91 -5.39%
  YoY % -16.97% -17.91% 25.62% 6.67% -5.06% -17.28% -
  Horiz. % 71.73% 86.39% 105.24% 83.77% 78.53% 82.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 -
Price 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 -
P/RPS 4.32 5.04 6.52 3.88 5.11 4.72 5.47 -3.86%
  YoY % -14.29% -22.70% 68.04% -24.07% 8.26% -13.71% -
  Horiz. % 78.98% 92.14% 119.20% 70.93% 93.42% 86.29% 100.00%
P/EPS 59.20 82.82 65.20 62.35 108.43 100.55 147.83 -14.14%
  YoY % -28.52% 27.02% 4.57% -42.50% 7.84% -31.98% -
  Horiz. % 40.05% 56.02% 44.10% 42.18% 73.35% 68.02% 100.00%
EY 1.69 1.21 1.53 1.60 0.92 0.99 0.68 16.38%
  YoY % 39.67% -20.92% -4.38% 73.91% -7.07% 45.59% -
  Horiz. % 248.53% 177.94% 225.00% 235.29% 135.29% 145.59% 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 1.32 1.64 2.32 1.64 1.61 1.62 1.85 -5.47%
  YoY % -19.51% -29.31% 41.46% 1.86% -0.62% -12.43% -
  Horiz. % 71.35% 88.65% 125.41% 88.65% 87.03% 87.57% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers