Highlights

[3A] YoY Quarter Result on 2019-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-May-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -18.68%    YoY -     19.91%
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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 

TOP ARTICLES

1. UNDERLOOKED BENEFICIARY OF GOVT INFRA SPENDING (ECRL, BDR MSIA, etc) !!! Bursa Master
2. Dayang: Puzzle is Clearer - Koon Yew Yin Koon Yew Yin's Blog
3. Dayang, how will its share price move next week? kcchongnz kcchongnz blog
4. TCapital Group - 冷眼 - 30年投资经验总结的18条真谛 TCapital Group ( 冷眼慢慢投资 )
5. Dr M can restore economy in two years, says Anwar save malaysia!!!
6. Is paying dividend important? Sslee blog
7. CIMB is a must short company in KLCI/aka short MYR CIMB is a must short company in KLCI/aka short MYR
8. [转贴] [COCOALAND HOLDINGS BHD:自2019年4月1日开始以含饮料包装的形式对含糖饮料制造征收40仙/升的含糖税被视为影响集团饮料业务的另一项发展] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers