Highlights

[3A] YoY TTM Result on 2017-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 20-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     2.64%    YoY -     7.01%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 436,066 437,977 411,485 387,718 352,400 311,410 302,910 6.26%
  YoY % -0.44% 6.44% 6.13% 10.02% 13.16% 2.81% -
  Horiz. % 143.96% 144.59% 135.84% 128.00% 116.34% 102.81% 100.00%
PBT 40,260 34,203 55,791 53,448 30,350 26,265 16,120 16.47%
  YoY % 17.71% -38.69% 4.38% 76.11% 15.55% 62.93% -
  Horiz. % 249.75% 212.18% 346.10% 331.56% 188.28% 162.93% 100.00%
Tax -10,840 -5,084 -14,143 -14,527 -10,268 -8,051 -5,804 10.97%
  YoY % -113.22% 64.05% 2.64% -41.48% -27.54% -38.71% -
  Horiz. % 186.77% 87.59% 243.68% 250.29% 176.91% 138.71% 100.00%
NP 29,420 29,119 41,648 38,921 20,082 18,214 10,316 19.08%
  YoY % 1.03% -30.08% 7.01% 93.81% 10.26% 76.56% -
  Horiz. % 285.19% 282.27% 403.72% 377.29% 194.67% 176.56% 100.00%
NP to SH 29,420 29,119 41,648 38,921 20,082 18,214 10,316 19.08%
  YoY % 1.03% -30.08% 7.01% 93.81% 10.26% 76.56% -
  Horiz. % 285.19% 282.27% 403.72% 377.29% 194.67% 176.56% 100.00%
Tax Rate 26.92 % 14.86 % 25.35 % 27.18 % 33.83 % 30.65 % 36.00 % -4.73%
  YoY % 81.16% -41.38% -6.73% -19.66% 10.38% -14.86% -
  Horiz. % 74.78% 41.28% 70.42% 75.50% 93.97% 85.14% 100.00%
Total Cost 406,646 408,858 369,837 348,797 332,318 293,196 292,594 5.64%
  YoY % -0.54% 10.55% 6.03% 4.96% 13.34% 0.21% -
  Horiz. % 138.98% 139.74% 126.40% 119.21% 113.58% 100.21% 100.00%
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
  YoY % 5.96% 6.24% -98.89% 11,159.04% 7.08% 5.86% -
  Horiz. % 158.99% 150.05% 141.24% 12,762.08% 113.35% 105.86% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 9,840 9,840 8,855 7,073 5,517 0 0 -
  YoY % 0.00% 11.11% 25.21% 28.19% 0.00% 0.00% -
  Horiz. % 178.34% 178.34% 160.50% 128.19% 100.00% - -
Div Payout % 33.45 % 33.79 % 21.26 % 18.17 % 27.48 % - % - % -
  YoY % -1.01% 58.94% 17.01% -33.88% 0.00% 0.00% -
  Horiz. % 121.72% 122.96% 77.37% 66.12% 100.00% - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 348,188 328,606 309,320 27,949,345 248,239 231,827 219,003 8.03%
  YoY % 5.96% 6.24% -98.89% 11,159.04% 7.08% 5.86% -
  Horiz. % 158.99% 150.05% 141.24% 12,762.08% 113.35% 105.86% 100.00%
NOSH 492,000 492,000 492,000 393,708 393,717 393,728 393,536 3.79%
  YoY % 0.00% 0.00% 24.97% -0.00% -0.00% 0.05% -
  Horiz. % 125.02% 125.02% 125.02% 100.04% 100.05% 100.05% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 6.75 % 6.65 % 10.12 % 10.04 % 5.70 % 5.85 % 3.41 % 12.05%
  YoY % 1.50% -34.29% 0.80% 76.14% -2.56% 71.55% -
  Horiz. % 197.95% 195.01% 296.77% 294.43% 167.16% 171.55% 100.00%
ROE 8.45 % 8.86 % 13.46 % 0.14 % 8.09 % 7.86 % 4.71 % 10.23%
  YoY % -4.63% -34.18% 9,514.29% -98.27% 2.93% 66.88% -
  Horiz. % 179.41% 188.11% 285.77% 2.97% 171.76% 166.88% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.63 89.02 83.64 98.48 89.51 79.09 76.97 2.38%
  YoY % -0.44% 6.43% -15.07% 10.02% 13.17% 2.75% -
  Horiz. % 115.15% 115.66% 108.67% 127.95% 116.29% 102.75% 100.00%
EPS 5.98 5.92 8.47 9.89 5.10 4.63 2.62 14.74%
  YoY % 1.01% -30.11% -14.36% 93.92% 10.15% 76.72% -
  Horiz. % 228.24% 225.95% 323.28% 377.48% 194.66% 176.72% 100.00%
DPS 2.00 2.00 1.80 1.80 1.40 0.00 0.00 -
  YoY % 0.00% 11.11% 0.00% 28.57% 0.00% 0.00% -
  Horiz. % 142.86% 142.86% 128.57% 128.57% 100.00% - -
NAPS 0.7077 0.6679 0.6287 70.9900 0.6305 0.5888 0.5565 4.09%
  YoY % 5.96% 6.24% -99.11% 11,159.32% 7.08% 5.80% -
  Horiz. % 127.17% 120.02% 112.97% 12,756.51% 113.30% 105.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 88.63 89.02 83.64 78.80 71.63 63.29 61.57 6.26%
  YoY % -0.44% 6.43% 6.14% 10.01% 13.18% 2.79% -
  Horiz. % 143.95% 144.58% 135.85% 127.98% 116.34% 102.79% 100.00%
EPS 5.98 5.92 8.47 7.91 4.08 3.70 2.10 19.05%
  YoY % 1.01% -30.11% 7.08% 93.87% 10.27% 76.19% -
  Horiz. % 284.76% 281.90% 403.33% 376.67% 194.29% 176.19% 100.00%
DPS 2.00 2.00 1.80 1.44 1.12 0.00 0.00 -
  YoY % 0.00% 11.11% 25.00% 28.57% 0.00% 0.00% -
  Horiz. % 178.57% 178.57% 160.71% 128.57% 100.00% - -
NAPS 0.7077 0.6679 0.6287 56.8076 0.5046 0.4712 0.4451 8.03%
  YoY % 5.96% 6.24% -98.89% 11,157.95% 7.09% 5.86% -
  Horiz. % 159.00% 150.06% 141.25% 12,762.88% 113.37% 105.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.7350 0.7050 1.0000 1.3100 1.0500 0.8750 0.8400 -
P/RPS 0.83 0.79 1.20 1.33 1.17 1.11 1.09 -4.44%
  YoY % 5.06% -34.17% -9.77% 13.68% 5.41% 1.83% -
  Horiz. % 76.15% 72.48% 110.09% 122.02% 107.34% 101.83% 100.00%
P/EPS 12.29 11.91 11.81 13.25 20.59 18.91 32.04 -14.75%
  YoY % 3.19% 0.85% -10.87% -35.65% 8.88% -40.98% -
  Horiz. % 38.36% 37.17% 36.86% 41.35% 64.26% 59.02% 100.00%
EY 8.14 8.40 8.47 7.55 4.86 5.29 3.12 17.32%
  YoY % -3.10% -0.83% 12.19% 55.35% -8.13% 69.55% -
  Horiz. % 260.90% 269.23% 271.47% 241.99% 155.77% 169.55% 100.00%
DY 2.72 2.84 1.80 1.37 1.33 0.00 0.00 -
  YoY % -4.23% 57.78% 31.39% 3.01% 0.00% 0.00% -
  Horiz. % 204.51% 213.53% 135.34% 103.01% 100.00% - -
P/NAPS 1.04 1.06 1.59 0.02 1.67 1.49 1.51 -6.02%
  YoY % -1.89% -33.33% 7,850.00% -98.80% 12.08% -1.32% -
  Horiz. % 68.87% 70.20% 105.30% 1.32% 110.60% 98.68% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 19/02/14 -
Price 0.7900 0.8600 0.9800 1.3700 1.0900 1.0000 0.9350 -
P/RPS 0.89 0.97 1.17 1.39 1.22 1.26 1.21 -4.99%
  YoY % -8.25% -17.09% -15.83% 13.93% -3.17% 4.13% -
  Horiz. % 73.55% 80.17% 96.69% 114.88% 100.83% 104.13% 100.00%
P/EPS 13.21 14.53 11.58 13.86 21.37 21.62 35.67 -15.25%
  YoY % -9.08% 25.47% -16.45% -35.14% -1.16% -39.39% -
  Horiz. % 37.03% 40.73% 32.46% 38.86% 59.91% 60.61% 100.00%
EY 7.57 6.88 8.64 7.22 4.68 4.63 2.80 18.02%
  YoY % 10.03% -20.37% 19.67% 54.27% 1.08% 65.36% -
  Horiz. % 270.36% 245.71% 308.57% 257.86% 167.14% 165.36% 100.00%
DY 2.53 2.33 1.84 1.31 1.28 0.00 0.00 -
  YoY % 8.58% 26.63% 40.46% 2.34% 0.00% 0.00% -
  Horiz. % 197.66% 182.03% 143.75% 102.34% 100.00% - -
P/NAPS 1.12 1.29 1.56 0.02 1.73 1.70 1.68 -6.53%
  YoY % -13.18% -17.31% 7,700.00% -98.84% 1.76% 1.19% -
  Horiz. % 66.67% 76.79% 92.86% 1.19% 102.98% 101.19% 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