Highlights

[3A] YoY TTM Result on 2014-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     20.83%    YoY -     47.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 397,099 386,605 335,775 311,918 307,989 288,709 268,458 6.74%
  YoY % 2.71% 15.14% 7.65% 1.28% 6.68% 7.54% -
  Horiz. % 147.92% 144.01% 125.08% 116.19% 114.73% 107.54% 100.00%
PBT 53,613 40,411 33,035 23,980 17,814 21,282 13,252 26.20%
  YoY % 32.67% 22.33% 37.76% 34.61% -16.30% 60.59% -
  Horiz. % 404.57% 304.94% 249.28% 180.95% 134.43% 160.59% 100.00%
Tax -13,038 -11,374 -11,292 -7,135 -6,358 -4,612 989 -
  YoY % -14.63% -0.73% -58.26% -12.22% -37.86% -566.33% -
  Horiz. % -1,318.30% -1,150.05% -1,141.76% -721.44% -642.87% -466.33% 100.00%
NP 40,575 29,037 21,743 16,845 11,456 16,670 14,241 19.05%
  YoY % 39.74% 33.55% 29.08% 47.04% -31.28% 17.06% -
  Horiz. % 284.92% 203.90% 152.68% 118.29% 80.44% 117.06% 100.00%
NP to SH 40,575 29,037 21,743 16,845 11,456 16,741 14,809 18.27%
  YoY % 39.74% 33.55% 29.08% 47.04% -31.57% 13.05% -
  Horiz. % 273.99% 196.08% 146.82% 113.75% 77.36% 113.05% 100.00%
Tax Rate 24.32 % 28.15 % 34.18 % 29.75 % 35.69 % 21.67 % -7.46 % -
  YoY % -13.61% -17.64% 14.89% -16.64% 64.70% 390.48% -
  Horiz. % -326.01% -377.35% -458.18% -398.79% -478.42% -290.48% 100.00%
Total Cost 356,524 357,568 314,032 295,073 296,533 272,039 254,217 5.79%
  YoY % -0.29% 13.86% 6.43% -0.49% 9.00% 7.01% -
  Horiz. % 140.24% 140.65% 123.53% 116.07% 116.65% 107.01% 100.00%
Net Worth 307,057 0 251,685 232,201 220,940 0 199,973 7.40%
  YoY % 0.00% 0.00% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.55% 0.00% 125.86% 116.12% 110.48% 0.00% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 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 % 21.83 % 24.36 % 25.38 % - % - % - % - % -
  YoY % -10.39% -4.02% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 86.01% 95.98% 100.00% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 307,057 0 251,685 232,201 220,940 0 199,973 7.40%
  YoY % 0.00% 0.00% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.55% 0.00% 125.86% 116.12% 110.48% 0.00% 100.00%
NOSH 492,000 392,945 394,121 393,361 394,888 392,640 391,643 3.87%
  YoY % 25.21% -0.30% 0.19% -0.39% 0.57% 0.25% -
  Horiz. % 125.62% 100.33% 100.63% 100.44% 100.83% 100.25% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.22 % 7.51 % 6.48 % 5.40 % 3.72 % 5.77 % 5.30 % 11.55%
  YoY % 36.09% 15.90% 20.00% 45.16% -35.53% 8.87% -
  Horiz. % 192.83% 141.70% 122.26% 101.89% 70.19% 108.87% 100.00%
ROE 13.21 % - % 8.64 % 7.25 % 5.19 % - % 7.41 % 10.11%
  YoY % 0.00% 0.00% 19.17% 39.69% 0.00% 0.00% -
  Horiz. % 178.27% 0.00% 116.60% 97.84% 70.04% 0.00% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 80.71 98.39 85.20 79.30 77.99 73.53 68.55 2.76%
  YoY % -17.97% 15.48% 7.44% 1.68% 6.07% 7.26% -
  Horiz. % 117.74% 143.53% 124.29% 115.68% 113.77% 107.26% 100.00%
EPS 8.25 7.39 5.52 4.28 2.90 4.26 3.78 13.88%
  YoY % 11.64% 33.88% 28.97% 47.59% -31.92% 12.70% -
  Horiz. % 218.25% 195.50% 146.03% 113.23% 76.72% 112.70% 100.00%
DPS 1.80 1.80 1.40 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 28.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 128.57% 100.00% - - - -
NAPS 0.6241 0.0000 0.6386 0.5903 0.5595 0.0000 0.5106 3.40%
  YoY % 0.00% 0.00% 8.18% 5.50% 0.00% 0.00% -
  Horiz. % 122.23% 0.00% 125.07% 115.61% 109.58% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 80.71 78.58 68.25 63.40 62.60 58.68 54.56 6.74%
  YoY % 2.71% 15.14% 7.65% 1.28% 6.68% 7.55% -
  Horiz. % 147.93% 144.02% 125.09% 116.20% 114.74% 107.55% 100.00%
EPS 8.25 5.90 4.42 3.42 2.33 3.40 3.01 18.28%
  YoY % 39.83% 33.48% 29.24% 46.78% -31.47% 12.96% -
  Horiz. % 274.09% 196.01% 146.84% 113.62% 77.41% 112.96% 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 0.6241 0.0000 0.5116 0.4720 0.4491 0.0000 0.4064 7.40%
  YoY % 0.00% 0.00% 8.39% 5.10% 0.00% 0.00% -
  Horiz. % 153.57% 0.00% 125.89% 116.14% 110.51% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.1400 1.3200 0.9500 0.9550 0.9900 1.0000 1.1400 -
P/RPS 1.41 1.34 1.12 1.20 1.27 1.36 1.66 -2.68%
  YoY % 5.22% 19.64% -6.67% -5.51% -6.62% -18.07% -
  Horiz. % 84.94% 80.72% 67.47% 72.29% 76.51% 81.93% 100.00%
P/EPS 13.82 17.86 17.22 22.30 34.13 23.45 30.15 -12.18%
  YoY % -22.62% 3.72% -22.78% -34.66% 45.54% -22.22% -
  Horiz. % 45.84% 59.24% 57.11% 73.96% 113.20% 77.78% 100.00%
EY 7.23 5.60 5.81 4.48 2.93 4.26 3.32 13.84%
  YoY % 29.11% -3.61% 29.69% 52.90% -31.22% 28.31% -
  Horiz. % 217.77% 168.67% 175.00% 134.94% 88.25% 128.31% 100.00%
DY 1.58 1.36 1.47 0.00 0.00 0.00 0.00 -
  YoY % 16.18% -7.48% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.48% 92.52% 100.00% - - - -
P/NAPS 1.83 0.00 1.49 1.62 1.77 0.00 2.23 -3.24%
  YoY % 0.00% 0.00% -8.02% -8.47% 0.00% 0.00% -
  Horiz. % 82.06% 0.00% 66.82% 72.65% 79.37% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 06/11/17 15/11/16 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 -
Price 1.1600 1.2400 1.0600 0.9200 0.9300 1.1000 1.1800 -
P/RPS 1.44 1.26 1.24 1.16 1.19 1.50 1.72 -2.92%
  YoY % 14.29% 1.61% 6.90% -2.52% -20.67% -12.79% -
  Horiz. % 83.72% 73.26% 72.09% 67.44% 69.19% 87.21% 100.00%
P/EPS 14.07 16.78 19.21 21.48 32.06 25.80 31.21 -12.42%
  YoY % -16.15% -12.65% -10.57% -33.00% 24.26% -17.33% -
  Horiz. % 45.08% 53.76% 61.55% 68.82% 102.72% 82.67% 100.00%
EY 7.11 5.96 5.20 4.65 3.12 3.88 3.20 14.22%
  YoY % 19.30% 14.62% 11.83% 49.04% -19.59% 21.25% -
  Horiz. % 222.19% 186.25% 162.50% 145.31% 97.50% 121.25% 100.00%
DY 1.55 1.45 1.32 0.00 0.00 0.00 0.00 -
  YoY % 6.90% 9.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.42% 109.85% 100.00% - - - -
P/NAPS 1.86 0.00 1.66 1.56 1.66 0.00 2.31 -3.54%
  YoY % 0.00% 0.00% 6.41% -6.02% 0.00% 0.00% -
  Horiz. % 80.52% 0.00% 71.86% 67.53% 71.86% 0.00% 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
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS