Highlights

[3A] YoY TTM Result on 2015-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     9.88%    YoY -     42.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 409,804 388,783 389,513 317,604 313,724 313,437 273,432 6.97%
  YoY % 5.41% -0.19% 22.64% 1.24% 0.09% 14.63% -
  Horiz. % 149.87% 142.19% 142.45% 116.15% 114.74% 114.63% 100.00%
PBT 44,212 56,682 36,686 27,766 21,804 20,612 20,338 13.81%
  YoY % -22.00% 54.51% 32.13% 27.34% 5.78% 1.35% -
  Horiz. % 217.39% 278.70% 180.38% 136.52% 107.21% 101.35% 100.00%
Tax -10,538 -14,094 -11,284 -7,845 -7,863 -6,457 -5,819 10.40%
  YoY % 25.23% -24.90% -43.84% 0.23% -21.77% -10.96% -
  Horiz. % 181.10% 242.21% 193.92% 134.82% 135.13% 110.96% 100.00%
NP 33,674 42,588 25,402 19,921 13,941 14,155 14,519 15.04%
  YoY % -20.93% 67.66% 27.51% 42.90% -1.51% -2.51% -
  Horiz. % 231.93% 293.33% 174.96% 137.21% 96.02% 97.49% 100.00%
NP to SH 33,674 42,588 25,402 19,921 13,941 14,155 15,124 14.26%
  YoY % -20.93% 67.66% 27.51% 42.90% -1.51% -6.41% -
  Horiz. % 222.65% 281.59% 167.96% 131.72% 92.18% 93.59% 100.00%
Tax Rate 23.84 % 24.87 % 30.76 % 28.25 % 36.06 % 31.33 % 28.61 % -2.99%
  YoY % -4.14% -19.15% 8.88% -21.66% 15.10% 9.51% -
  Horiz. % 83.33% 86.93% 107.51% 98.74% 126.04% 109.51% 100.00%
Total Cost 376,130 346,195 364,111 297,683 299,783 299,282 258,913 6.42%
  YoY % 8.65% -4.92% 22.32% -0.70% 0.17% 15.59% -
  Horiz. % 145.27% 133.71% 140.63% 114.97% 115.79% 115.59% 100.00%
Net Worth 320,833 340,218 263,072 242,192 227,788 220,151 0 -
  YoY % -5.70% 29.33% 8.62% 6.32% 3.47% 0.00% -
  Horiz. % 145.73% 154.54% 119.50% 110.01% 103.47% 100.00% -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 8,855 7,073 5,517 0 0 0 0 -
  YoY % 25.21% 28.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.50% 128.19% 100.00% - - - -
Div Payout % 26.30 % 16.61 % 21.72 % - % - % - % - % -
  YoY % 58.34% -23.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.09% 76.47% 100.00% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 320,833 340,218 263,072 242,192 227,788 220,151 0 -
  YoY % -5.70% 29.33% 8.62% 6.32% 3.47% 0.00% -
  Horiz. % 145.73% 154.54% 119.50% 110.01% 103.47% 100.00% -
NOSH 492,000 492,000 393,879 392,977 394,166 394,677 394,693 3.74%
  YoY % 0.00% 24.91% 0.23% -0.30% -0.13% -0.00% -
  Horiz. % 124.65% 124.65% 99.79% 99.57% 99.87% 100.00% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 8.22 % 10.95 % 6.52 % 6.27 % 4.44 % 4.52 % 5.31 % 7.55%
  YoY % -24.93% 67.94% 3.99% 41.22% -1.77% -14.88% -
  Horiz. % 154.80% 206.21% 122.79% 118.08% 83.62% 85.12% 100.00%
ROE 10.50 % 12.52 % 9.66 % 8.23 % 6.12 % 6.43 % - % -
  YoY % -16.13% 29.61% 17.38% 34.48% -4.82% 0.00% -
  Horiz. % 163.30% 194.71% 150.23% 127.99% 95.18% 100.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.29 79.02 98.89 80.82 79.59 79.42 69.28 3.12%
  YoY % 5.40% -20.09% 22.36% 1.55% 0.21% 14.64% -
  Horiz. % 120.22% 114.06% 142.74% 116.66% 114.88% 114.64% 100.00%
EPS 6.84 8.66 6.45 5.07 3.54 3.59 3.83 10.14%
  YoY % -21.02% 34.26% 27.22% 43.22% -1.39% -6.27% -
  Horiz. % 178.59% 226.11% 168.41% 132.38% 92.43% 93.73% 100.00%
DPS 1.80 1.44 1.40 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 2.86% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 102.86% 100.00% - - - -
NAPS 0.6521 0.6915 0.6679 0.6163 0.5779 0.5578 0.0000 -
  YoY % -5.70% 3.53% 8.37% 6.64% 3.60% 0.00% -
  Horiz. % 116.91% 123.97% 119.74% 110.49% 103.60% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 83.29 79.02 79.17 64.55 63.77 63.71 55.58 6.97%
  YoY % 5.40% -0.19% 22.65% 1.22% 0.09% 14.63% -
  Horiz. % 149.86% 142.17% 142.44% 116.14% 114.74% 114.63% 100.00%
EPS 6.84 8.66 5.16 4.05 2.83 2.88 3.07 14.28%
  YoY % -21.02% 67.83% 27.41% 43.11% -1.74% -6.19% -
  Horiz. % 222.80% 282.08% 168.08% 131.92% 92.18% 93.81% 100.00%
DPS 1.80 1.44 1.12 0.00 0.00 0.00 0.00 -
  YoY % 25.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 160.71% 128.57% 100.00% - - - -
NAPS 0.6521 0.6915 0.5347 0.4923 0.4630 0.4475 0.0000 -
  YoY % -5.70% 29.32% 8.61% 6.33% 3.46% 0.00% -
  Horiz. % 145.72% 154.53% 119.49% 110.01% 103.46% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.9400 1.3100 1.3400 1.0900 0.8850 1.0500 1.1400 -
P/RPS 1.13 1.66 1.36 1.35 1.11 1.32 1.65 -6.11%
  YoY % -31.93% 22.06% 0.74% 21.62% -15.91% -20.00% -
  Horiz. % 68.48% 100.61% 82.42% 81.82% 67.27% 80.00% 100.00%
P/EPS 13.73 15.13 20.78 21.50 25.02 29.28 29.75 -12.09%
  YoY % -9.25% -27.19% -3.35% -14.07% -14.55% -1.58% -
  Horiz. % 46.15% 50.86% 69.85% 72.27% 84.10% 98.42% 100.00%
EY 7.28 6.61 4.81 4.65 4.00 3.42 3.36 13.75%
  YoY % 10.14% 37.42% 3.44% 16.25% 16.96% 1.79% -
  Horiz. % 216.67% 196.73% 143.15% 138.39% 119.05% 101.79% 100.00%
DY 1.91 1.10 1.04 0.00 0.00 0.00 0.00 -
  YoY % 73.64% 5.77% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 183.65% 105.77% 100.00% - - - -
P/NAPS 1.44 1.89 2.01 1.77 1.53 1.88 0.00 -
  YoY % -23.81% -5.97% 13.56% 15.69% -18.62% 0.00% -
  Horiz. % 76.60% 100.53% 106.91% 94.15% 81.38% 100.00% -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 07/08/18 17/08/17 19/08/16 14/08/15 14/08/14 23/08/13 15/08/12 -
Price 0.9500 1.3400 1.3800 0.9850 0.9800 1.0300 1.1600 -
P/RPS 1.14 1.70 1.40 1.22 1.23 1.30 1.67 -6.16%
  YoY % -32.94% 21.43% 14.75% -0.81% -5.38% -22.16% -
  Horiz. % 68.26% 101.80% 83.83% 73.05% 73.65% 77.84% 100.00%
P/EPS 13.88 15.48 21.40 19.43 27.71 28.72 30.27 -12.18%
  YoY % -10.34% -27.66% 10.14% -29.88% -3.52% -5.12% -
  Horiz. % 45.85% 51.14% 70.70% 64.19% 91.54% 94.88% 100.00%
EY 7.20 6.46 4.67 5.15 3.61 3.48 3.30 13.88%
  YoY % 11.46% 38.33% -9.32% 42.66% 3.74% 5.45% -
  Horiz. % 218.18% 195.76% 141.52% 156.06% 109.39% 105.45% 100.00%
DY 1.89 1.07 1.01 0.00 0.00 0.00 0.00 -
  YoY % 76.64% 5.94% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 187.13% 105.94% 100.00% - - - -
P/NAPS 1.46 1.94 2.07 1.60 1.70 1.85 0.00 -
  YoY % -24.74% -6.28% 29.37% -5.88% -8.11% 0.00% -
  Horiz. % 78.92% 104.86% 111.89% 86.49% 91.89% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers