Highlights

[3A] YoY Quarter Result on 2018-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 07-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -55.53%    YoY -     -39.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 100,697 102,503 102,478 103,182 107,568 74,593 76,638 4.65%
  YoY % -1.76% 0.02% -0.68% -4.08% 44.21% -2.67% -
  Horiz. % 131.39% 133.75% 133.72% 134.64% 140.36% 97.33% 100.00%
PBT 12,845 10,123 6,955 14,460 9,284 5,932 5,775 14.24%
  YoY % 26.89% 45.55% -51.90% 55.75% 56.51% 2.72% -
  Horiz. % 222.42% 175.29% 120.43% 250.39% 160.76% 102.72% 100.00%
Tax -4,004 -2,643 -717 -4,137 -2,592 -2,417 -2,175 10.70%
  YoY % -51.49% -268.62% 82.67% -59.61% -7.24% -11.13% -
  Horiz. % 184.09% 121.52% 32.97% 190.21% 119.17% 111.13% 100.00%
NP 8,841 7,480 6,238 10,323 6,692 3,515 3,600 16.14%
  YoY % 18.20% 19.91% -39.57% 54.26% 90.38% -2.36% -
  Horiz. % 245.58% 207.78% 173.28% 286.75% 185.89% 97.64% 100.00%
NP to SH 8,841 7,480 6,238 10,323 6,692 3,515 3,600 16.14%
  YoY % 18.20% 19.91% -39.57% 54.26% 90.38% -2.36% -
  Horiz. % 245.58% 207.78% 173.28% 286.75% 185.89% 97.64% 100.00%
Tax Rate 31.17 % 26.11 % 10.31 % 28.61 % 27.92 % 40.75 % 37.66 % -3.10%
  YoY % 19.38% 153.25% -63.96% 2.47% -31.48% 8.20% -
  Horiz. % 82.77% 69.33% 27.38% 75.97% 74.14% 108.20% 100.00%
Total Cost 91,856 95,023 96,240 92,859 100,876 71,078 73,038 3.89%
  YoY % -3.33% -1.26% 3.64% -7.95% 41.92% -2.68% -
  Horiz. % 125.76% 130.10% 131.77% 127.14% 138.11% 97.32% 100.00%
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
NOSH 491,877 492,000 492,000 393,600 393,647 394,943 395,604 3.69%
  YoY % -0.03% 0.00% 25.00% -0.01% -0.33% -0.17% -
  Horiz. % 124.34% 124.37% 124.37% 99.49% 99.51% 99.83% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 8.78 % 7.30 % 6.09 % 10.00 % 6.22 % 4.71 % 4.70 % 10.97%
  YoY % 20.27% 19.87% -39.10% 60.77% 32.06% 0.21% -
  Horiz. % 186.81% 155.32% 129.57% 212.77% 132.34% 100.21% 100.00%
ROE 2.48 % 2.23 % 1.98 % 3.56 % 2.64 % 1.49 % 1.61 % 7.46%
  YoY % 11.21% 12.63% -44.38% 34.85% 77.18% -7.45% -
  Horiz. % 154.04% 138.51% 122.98% 221.12% 163.98% 92.55% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.47 20.83 20.83 26.21 27.33 18.89 19.37 0.92%
  YoY % -1.73% 0.00% -20.53% -4.10% 44.68% -2.48% -
  Horiz. % 105.68% 107.54% 107.54% 135.31% 141.09% 97.52% 100.00%
EPS 1.80 1.52 1.27 2.62 1.70 0.89 0.91 12.03%
  YoY % 18.42% 19.69% -51.53% 54.12% 91.01% -2.20% -
  Horiz. % 197.80% 167.03% 139.56% 287.91% 186.81% 97.80% 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 0.7240 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 4.22%
  YoY % 5.99% 6.50% -12.87% 14.19% 7.70% 5.95% -
  Horiz. % 128.16% 120.92% 113.54% 130.31% 114.11% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 20.47 20.83 20.83 20.97 21.86 15.16 15.58 4.65%
  YoY % -1.73% 0.00% -0.67% -4.07% 44.20% -2.70% -
  Horiz. % 131.39% 133.70% 133.70% 134.60% 140.31% 97.30% 100.00%
EPS 1.80 1.52 1.27 2.10 1.36 0.71 0.73 16.22%
  YoY % 18.42% 19.69% -39.52% 54.41% 91.55% -2.74% -
  Horiz. % 246.58% 208.22% 173.97% 287.67% 186.30% 97.26% 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 0.7238 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 8.07%
  YoY % 5.96% 6.50% 8.91% 14.19% 7.35% 5.77% -
  Horiz. % 159.36% 150.40% 141.22% 129.66% 113.54% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.6150 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 -
P/RPS 3.00 4.49 5.09 5.65 3.77 4.77 4.59 -6.84%
  YoY % -33.18% -11.79% -9.91% 49.87% -20.96% 3.92% -
  Horiz. % 65.36% 97.82% 110.89% 123.09% 82.14% 103.92% 100.00%
P/EPS 34.22 61.50 83.60 56.43 60.59 101.12 97.80 -16.04%
  YoY % -44.36% -26.44% 48.15% -6.87% -40.08% 3.39% -
  Horiz. % 34.99% 62.88% 85.48% 57.70% 61.95% 103.39% 100.00%
EY 2.92 1.63 1.20 1.77 1.65 0.99 1.02 19.14%
  YoY % 79.14% 35.83% -32.20% 7.27% 66.67% -2.94% -
  Horiz. % 286.27% 159.80% 117.65% 173.53% 161.76% 97.06% 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 0.85 1.37 1.65 2.01 1.60 1.50 1.58 -9.81%
  YoY % -37.96% -16.97% -17.91% 25.62% 6.67% -5.06% -
  Horiz. % 53.80% 86.71% 104.43% 127.22% 101.27% 94.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 -
Price 0.7550 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 -
P/RPS 3.69 4.32 5.04 6.52 3.88 5.11 4.72 -4.02%
  YoY % -14.58% -14.29% -22.70% 68.04% -24.07% 8.26% -
  Horiz. % 78.18% 91.53% 106.78% 138.14% 82.20% 108.26% 100.00%
P/EPS 42.01 59.20 82.82 65.20 62.35 108.43 100.55 -13.53%
  YoY % -29.04% -28.52% 27.02% 4.57% -42.50% 7.84% -
  Horiz. % 41.78% 58.88% 82.37% 64.84% 62.01% 107.84% 100.00%
EY 2.38 1.69 1.21 1.53 1.60 0.92 0.99 15.73%
  YoY % 40.83% 39.67% -20.92% -4.38% 73.91% -7.07% -
  Horiz. % 240.40% 170.71% 122.22% 154.55% 161.62% 92.93% 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 1.04 1.32 1.64 2.32 1.64 1.61 1.62 -7.11%
  YoY % -21.21% -19.51% -29.31% 41.46% 1.86% -0.62% -
  Horiz. % 64.20% 81.48% 101.23% 143.21% 101.23% 99.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

558  569  568  475 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 YTL 0.645-0.005 
 SAPNRG 0.1150.00 
 KANGER 0.18-0.005 
 HIAPTEK 0.28+0.025 
 TDM 0.305+0.04 
 VIVOCOM 1.14+0.13 
 HIAPTEK-WB 0.065+0.02 
 FOCUS 0.67+0.015 
 BINTAI 0.82+0.025 

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