Highlights

[3A] YoY TTM Result on 2013-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Feb-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 31-Dec-2013  [#4]
Profit Trend QoQ -     -9.95%    YoY -     -37.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 387,718 352,400 311,410 302,910 306,429 268,806 248,940 7.66%
  YoY % 10.02% 13.16% 2.81% -1.15% 14.00% 7.98% -
  Horiz. % 155.75% 141.56% 125.09% 121.68% 123.09% 107.98% 100.00%
PBT 53,448 30,350 26,265 16,120 21,999 15,352 20,905 16.92%
  YoY % 76.11% 15.55% 62.93% -26.72% 43.30% -26.56% -
  Horiz. % 255.67% 145.18% 125.64% 77.11% 105.23% 73.44% 100.00%
Tax -14,527 -10,268 -8,051 -5,804 -5,503 -97 -4,018 23.86%
  YoY % -41.48% -27.54% -38.71% -5.47% -5,573.20% 97.59% -
  Horiz. % 361.55% 255.55% 200.37% 144.45% 136.96% 2.41% 100.00%
NP 38,921 20,082 18,214 10,316 16,496 15,255 16,887 14.92%
  YoY % 93.81% 10.26% 76.56% -37.46% 8.14% -9.66% -
  Horiz. % 230.48% 118.92% 107.86% 61.09% 97.68% 90.34% 100.00%
NP to SH 38,921 20,082 18,214 10,316 16,496 15,887 16,894 14.91%
  YoY % 93.81% 10.26% 76.56% -37.46% 3.83% -5.96% -
  Horiz. % 230.38% 118.87% 107.81% 61.06% 97.64% 94.04% 100.00%
Tax Rate 27.18 % 33.83 % 30.65 % 36.00 % 25.01 % 0.63 % 19.22 % 5.94%
  YoY % -19.66% 10.38% -14.86% 43.94% 3,869.84% -96.72% -
  Horiz. % 141.42% 176.01% 159.47% 187.30% 130.12% 3.28% 100.00%
Total Cost 348,797 332,318 293,196 292,594 289,933 253,551 232,053 7.02%
  YoY % 4.96% 13.34% 0.21% 0.92% 14.35% 9.26% -
  Horiz. % 150.31% 143.21% 126.35% 126.09% 124.94% 109.26% 100.00%
Net Worth 27,949,345 248,239 231,827 219,003 212,122 200,231 190,223 129.54%
  YoY % 11,159.04% 7.08% 5.86% 3.24% 5.94% 5.26% -
  Horiz. % 14,692.92% 130.50% 121.87% 115.13% 111.51% 105.26% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 7,073 5,517 0 0 0 0 0 -
  YoY % 28.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.19% 100.00% - - - - -
Div Payout % 18.17 % 27.48 % - % - % - % - % - % -
  YoY % -33.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.12% 100.00% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 27,949,345 248,239 231,827 219,003 212,122 200,231 190,223 129.54%
  YoY % 11,159.04% 7.08% 5.86% 3.24% 5.94% 5.26% -
  Horiz. % 14,692.92% 130.50% 121.87% 115.13% 111.51% 105.26% 100.00%
NOSH 393,708 393,717 393,728 393,536 393,255 392,148 394,408 -0.03%
  YoY % -0.00% -0.00% 0.05% 0.07% 0.28% -0.57% -
  Horiz. % 99.82% 99.82% 99.83% 99.78% 99.71% 99.43% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 10.04 % 5.70 % 5.85 % 3.41 % 5.38 % 5.68 % 6.78 % 6.76%
  YoY % 76.14% -2.56% 71.55% -36.62% -5.28% -16.22% -
  Horiz. % 148.08% 84.07% 86.28% 50.29% 79.35% 83.78% 100.00%
ROE 0.14 % 8.09 % 7.86 % 4.71 % 7.78 % 7.93 % 8.88 % -49.89%
  YoY % -98.27% 2.93% 66.88% -39.46% -1.89% -10.70% -
  Horiz. % 1.58% 91.10% 88.51% 53.04% 87.61% 89.30% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 98.48 89.51 79.09 76.97 77.92 68.55 63.12 7.69%
  YoY % 10.02% 13.17% 2.75% -1.22% 13.67% 8.60% -
  Horiz. % 156.02% 141.81% 125.30% 121.94% 123.45% 108.60% 100.00%
EPS 9.89 5.10 4.63 2.62 4.19 4.05 4.28 14.97%
  YoY % 93.92% 10.15% 76.72% -37.47% 3.46% -5.37% -
  Horiz. % 231.07% 119.16% 108.18% 61.21% 97.90% 94.63% 100.00%
DPS 1.80 1.40 0.00 0.00 0.00 0.00 0.00 -
  YoY % 28.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 100.00% - - - - -
NAPS 70.9900 0.6305 0.5888 0.5565 0.5394 0.5106 0.4823 129.61%
  YoY % 11,159.32% 7.08% 5.80% 3.17% 5.64% 5.87% -
  Horiz. % 14,719.05% 130.73% 122.08% 115.38% 111.84% 105.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 78.80 71.63 63.29 61.57 62.28 54.64 50.60 7.65%
  YoY % 10.01% 13.18% 2.79% -1.14% 13.98% 7.98% -
  Horiz. % 155.73% 141.56% 125.08% 121.68% 123.08% 107.98% 100.00%
EPS 7.91 4.08 3.70 2.10 3.35 3.23 3.43 14.93%
  YoY % 93.87% 10.27% 76.19% -37.31% 3.72% -5.83% -
  Horiz. % 230.61% 118.95% 107.87% 61.22% 97.67% 94.17% 100.00%
DPS 1.44 1.12 0.00 0.00 0.00 0.00 0.00 -
  YoY % 28.57% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.57% 100.00% - - - - -
NAPS 56.8076 0.5046 0.4712 0.4451 0.4311 0.4070 0.3866 129.54%
  YoY % 11,157.95% 7.09% 5.86% 3.25% 5.92% 5.28% -
  Horiz. % 14,694.15% 130.52% 121.88% 115.13% 111.51% 105.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.3100 1.0500 0.8750 0.8400 1.0900 1.1200 1.5900 -
P/RPS 1.33 1.17 1.11 1.09 1.40 1.63 2.52 -10.09%
  YoY % 13.68% 5.41% 1.83% -22.14% -14.11% -35.32% -
  Horiz. % 52.78% 46.43% 44.05% 43.25% 55.56% 64.68% 100.00%
P/EPS 13.25 20.59 18.91 32.04 25.99 27.65 37.12 -15.76%
  YoY % -35.65% 8.88% -40.98% 23.28% -6.00% -25.51% -
  Horiz. % 35.70% 55.47% 50.94% 86.31% 70.02% 74.49% 100.00%
EY 7.55 4.86 5.29 3.12 3.85 3.62 2.69 18.75%
  YoY % 55.35% -8.13% 69.55% -18.96% 6.35% 34.57% -
  Horiz. % 280.67% 180.67% 196.65% 115.99% 143.12% 134.57% 100.00%
DY 1.37 1.33 0.00 0.00 0.00 0.00 0.00 -
  YoY % 3.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.01% 100.00% - - - - -
P/NAPS 0.02 1.67 1.49 1.51 2.02 2.19 3.30 -57.27%
  YoY % -98.80% 12.08% -1.32% -25.25% -7.76% -33.64% -
  Horiz. % 0.61% 50.61% 45.15% 45.76% 61.21% 66.36% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 -
Price 1.3700 1.0900 1.0000 0.9350 1.0000 1.2200 1.5400 -
P/RPS 1.39 1.22 1.26 1.21 1.28 1.78 2.44 -8.94%
  YoY % 13.93% -3.17% 4.13% -5.47% -28.09% -27.05% -
  Horiz. % 56.97% 50.00% 51.64% 49.59% 52.46% 72.95% 100.00%
P/EPS 13.86 21.37 21.62 35.67 23.84 30.11 35.95 -14.68%
  YoY % -35.14% -1.16% -39.39% 49.62% -20.82% -16.24% -
  Horiz. % 38.55% 59.44% 60.14% 99.22% 66.31% 83.76% 100.00%
EY 7.22 4.68 4.63 2.80 4.19 3.32 2.78 17.22%
  YoY % 54.27% 1.08% 65.36% -33.17% 26.20% 19.42% -
  Horiz. % 259.71% 168.35% 166.55% 100.72% 150.72% 119.42% 100.00%
DY 1.31 1.28 0.00 0.00 0.00 0.00 0.00 -
  YoY % 2.34% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 102.34% 100.00% - - - - -
P/NAPS 0.02 1.73 1.70 1.68 1.85 2.39 3.19 -57.03%
  YoY % -98.84% 1.76% 1.19% -9.19% -22.59% -25.08% -
  Horiz. % 0.63% 54.23% 53.29% 52.66% 57.99% 74.92% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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