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
31/03/20 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

304  454  589  1131 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.2550.00 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.52+0.01 
 DAYA 0.02+0.005 
 PA 0.55+0.04 
 LIONIND 0.845-0.035 
 UCREST 0.265+0.01 
 FOCUS 0.465-0.035 
 DIGI-C45 0.09-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS