Highlights

[3A] YoY TTM Result on 2014-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Dec-2014  [#4]
Profit Trend QoQ -     8.13%    YoY -     76.56%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 411,485 387,718 352,400 311,410 302,910 306,429 268,806 7.35%
  YoY % 6.13% 10.02% 13.16% 2.81% -1.15% 14.00% -
  Horiz. % 153.08% 144.24% 131.10% 115.85% 112.69% 114.00% 100.00%
PBT 55,791 53,448 30,350 26,265 16,120 21,999 15,352 23.97%
  YoY % 4.38% 76.11% 15.55% 62.93% -26.72% 43.30% -
  Horiz. % 363.41% 348.15% 197.69% 171.09% 105.00% 143.30% 100.00%
Tax -14,143 -14,527 -10,268 -8,051 -5,804 -5,503 -97 129.24%
  YoY % 2.64% -41.48% -27.54% -38.71% -5.47% -5,573.20% -
  Horiz. % 14,580.41% 14,976.29% 10,585.57% 8,300.00% 5,983.51% 5,673.20% 100.00%
NP 41,648 38,921 20,082 18,214 10,316 16,496 15,255 18.20%
  YoY % 7.01% 93.81% 10.26% 76.56% -37.46% 8.14% -
  Horiz. % 273.01% 255.14% 131.64% 119.40% 67.62% 108.14% 100.00%
NP to SH 41,648 38,921 20,082 18,214 10,316 16,496 15,887 17.41%
  YoY % 7.01% 93.81% 10.26% 76.56% -37.46% 3.83% -
  Horiz. % 262.15% 244.99% 126.41% 114.65% 64.93% 103.83% 100.00%
Tax Rate 25.35 % 27.18 % 33.83 % 30.65 % 36.00 % 25.01 % 0.63 % 85.01%
  YoY % -6.73% -19.66% 10.38% -14.86% 43.94% 3,869.84% -
  Horiz. % 4,023.81% 4,314.29% 5,369.84% 4,865.08% 5,714.29% 3,969.84% 100.00%
Total Cost 369,837 348,797 332,318 293,196 292,594 289,933 253,551 6.49%
  YoY % 6.03% 4.96% 13.34% 0.21% 0.92% 14.35% -
  Horiz. % 145.86% 137.56% 131.07% 115.64% 115.40% 114.35% 100.00%
Net Worth 309,320 27,949,345 248,239 231,827 219,003 212,122 200,231 7.51%
  YoY % -98.89% 11,159.04% 7.08% 5.86% 3.24% 5.94% -
  Horiz. % 154.48% 13,958.54% 123.98% 115.78% 109.38% 105.94% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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 % 21.26 % 18.17 % 27.48 % - % - % - % - % -
  YoY % 17.01% -33.88% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 77.37% 66.12% 100.00% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 309,320 27,949,345 248,239 231,827 219,003 212,122 200,231 7.51%
  YoY % -98.89% 11,159.04% 7.08% 5.86% 3.24% 5.94% -
  Horiz. % 154.48% 13,958.54% 123.98% 115.78% 109.38% 105.94% 100.00%
NOSH 492,000 393,708 393,717 393,728 393,536 393,255 392,148 3.85%
  YoY % 24.97% -0.00% -0.00% 0.05% 0.07% 0.28% -
  Horiz. % 125.46% 100.40% 100.40% 100.40% 100.35% 100.28% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.12 % 10.04 % 5.70 % 5.85 % 3.41 % 5.38 % 5.68 % 10.09%
  YoY % 0.80% 76.14% -2.56% 71.55% -36.62% -5.28% -
  Horiz. % 178.17% 176.76% 100.35% 102.99% 60.04% 94.72% 100.00%
ROE 13.46 % 0.14 % 8.09 % 7.86 % 4.71 % 7.78 % 7.93 % 9.21%
  YoY % 9,514.29% -98.27% 2.93% 66.88% -39.46% -1.89% -
  Horiz. % 169.74% 1.77% 102.02% 99.12% 59.39% 98.11% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 83.64 98.48 89.51 79.09 76.97 77.92 68.55 3.37%
  YoY % -15.07% 10.02% 13.17% 2.75% -1.22% 13.67% -
  Horiz. % 122.01% 143.66% 130.58% 115.38% 112.28% 113.67% 100.00%
EPS 8.47 9.89 5.10 4.63 2.62 4.19 4.05 13.07%
  YoY % -14.36% 93.92% 10.15% 76.72% -37.47% 3.46% -
  Horiz. % 209.14% 244.20% 125.93% 114.32% 64.69% 103.46% 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 0.6287 70.9900 0.6305 0.5888 0.5565 0.5394 0.5106 3.53%
  YoY % -99.11% 11,159.32% 7.08% 5.80% 3.17% 5.64% -
  Horiz. % 123.13% 13,903.25% 123.48% 115.32% 108.99% 105.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 83.64 78.80 71.63 63.29 61.57 62.28 54.64 7.35%
  YoY % 6.14% 10.01% 13.18% 2.79% -1.14% 13.98% -
  Horiz. % 153.07% 144.22% 131.09% 115.83% 112.68% 113.98% 100.00%
EPS 8.47 7.91 4.08 3.70 2.10 3.35 3.23 17.41%
  YoY % 7.08% 93.87% 10.27% 76.19% -37.31% 3.72% -
  Horiz. % 262.23% 244.89% 126.32% 114.55% 65.02% 103.72% 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 0.6287 56.8076 0.5046 0.4712 0.4451 0.4311 0.4070 7.51%
  YoY % -98.89% 11,157.95% 7.09% 5.86% 3.25% 5.92% -
  Horiz. % 154.47% 13,957.64% 123.98% 115.77% 109.36% 105.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.0000 1.3100 1.0500 0.8750 0.8400 1.0900 1.1200 -
P/RPS 1.20 1.33 1.17 1.11 1.09 1.40 1.63 -4.97%
  YoY % -9.77% 13.68% 5.41% 1.83% -22.14% -14.11% -
  Horiz. % 73.62% 81.60% 71.78% 68.10% 66.87% 85.89% 100.00%
P/EPS 11.81 13.25 20.59 18.91 32.04 25.99 27.65 -13.21%
  YoY % -10.87% -35.65% 8.88% -40.98% 23.28% -6.00% -
  Horiz. % 42.71% 47.92% 74.47% 68.39% 115.88% 94.00% 100.00%
EY 8.47 7.55 4.86 5.29 3.12 3.85 3.62 15.21%
  YoY % 12.19% 55.35% -8.13% 69.55% -18.96% 6.35% -
  Horiz. % 233.98% 208.56% 134.25% 146.13% 86.19% 106.35% 100.00%
DY 1.80 1.37 1.33 0.00 0.00 0.00 0.00 -
  YoY % 31.39% 3.01% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.34% 103.01% 100.00% - - - -
P/NAPS 1.59 0.02 1.67 1.49 1.51 2.02 2.19 -5.19%
  YoY % 7,850.00% -98.80% 12.08% -1.32% -25.25% -7.76% -
  Horiz. % 72.60% 0.91% 76.26% 68.04% 68.95% 92.24% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 -
Price 0.9800 1.3700 1.0900 1.0000 0.9350 1.0000 1.2200 -
P/RPS 1.17 1.39 1.22 1.26 1.21 1.28 1.78 -6.75%
  YoY % -15.83% 13.93% -3.17% 4.13% -5.47% -28.09% -
  Horiz. % 65.73% 78.09% 68.54% 70.79% 67.98% 71.91% 100.00%
P/EPS 11.58 13.86 21.37 21.62 35.67 23.84 30.11 -14.71%
  YoY % -16.45% -35.14% -1.16% -39.39% 49.62% -20.82% -
  Horiz. % 38.46% 46.03% 70.97% 71.80% 118.47% 79.18% 100.00%
EY 8.64 7.22 4.68 4.63 2.80 4.19 3.32 17.26%
  YoY % 19.67% 54.27% 1.08% 65.36% -33.17% 26.20% -
  Horiz. % 260.24% 217.47% 140.96% 139.46% 84.34% 126.20% 100.00%
DY 1.84 1.31 1.28 0.00 0.00 0.00 0.00 -
  YoY % 40.46% 2.34% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 143.75% 102.34% 100.00% - - - -
P/NAPS 1.56 0.02 1.73 1.70 1.68 1.85 2.39 -6.86%
  YoY % 7,700.00% -98.84% 1.76% 1.19% -9.19% -22.59% -
  Horiz. % 65.27% 0.84% 72.38% 71.13% 70.29% 77.41% 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.
 


 

325  276  553  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.77+0.025 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.02-0.005 
 FPGROUP 0.73+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers