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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers