Highlights

[3A] YoY TTM Result on 2014-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-May-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 31-Mar-2014  [#1]
Profit Trend QoQ -     8.42%    YoY -     -26.83%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 383,332 385,375 309,365 305,721 308,817 274,532 253,327 7.14%
  YoY % -0.53% 24.57% 1.19% -1.00% 12.49% 8.37% -
  Horiz. % 151.32% 152.13% 122.12% 120.68% 121.90% 108.37% 100.00%
PBT 58,624 33,702 26,422 17,527 21,430 17,972 15,846 24.34%
  YoY % 73.95% 27.55% 50.75% -18.21% 19.24% 13.42% -
  Horiz. % 369.96% 212.68% 166.74% 110.61% 135.24% 113.42% 100.00%
Tax -16,072 -10,443 -8,293 -6,342 -6,143 -2,828 -855 62.99%
  YoY % -53.90% -25.93% -30.76% -3.24% -117.22% -230.76% -
  Horiz. % 1,879.77% 1,221.40% 969.94% 741.75% 718.48% 330.76% 100.00%
NP 42,552 23,259 18,129 11,185 15,287 15,144 14,991 18.97%
  YoY % 82.95% 28.30% 62.08% -26.83% 0.94% 1.02% -
  Horiz. % 283.85% 155.15% 120.93% 74.61% 101.97% 101.02% 100.00%
NP to SH 42,552 23,259 18,129 11,185 15,287 15,844 14,930 19.05%
  YoY % 82.95% 28.30% 62.08% -26.83% -3.52% 6.12% -
  Horiz. % 285.01% 155.79% 121.43% 74.92% 102.39% 106.12% 100.00%
Tax Rate 27.42 % 30.99 % 31.39 % 36.18 % 28.67 % 15.74 % 5.40 % 31.07%
  YoY % -11.52% -1.27% -13.24% 26.19% 82.15% 191.48% -
  Horiz. % 507.78% 573.89% 581.30% 670.00% 530.93% 291.48% 100.00%
Total Cost 340,780 362,116 291,236 294,536 293,530 259,388 238,336 6.13%
  YoY % -5.89% 24.34% -1.12% 0.34% 13.16% 8.83% -
  Horiz. % 142.98% 151.94% 122.20% 123.58% 123.16% 108.83% 100.00%
Net Worth 289,728 253,744 236,373 223,476 217,846 0 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 0.00% 0.00% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 0.00% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 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 % 16.62 % 23.72 % - % - % - % - % - % -
  YoY % -29.93% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 70.07% 100.00% - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 289,728 253,744 236,373 223,476 217,846 0 194,181 6.89%
  YoY % 14.18% 7.35% 5.77% 2.58% 0.00% 0.00% -
  Horiz. % 149.21% 130.67% 121.73% 115.09% 112.19% 0.00% 100.00%
NOSH 393,600 393,647 394,943 395,604 395,797 391,808 394,356 -0.03%
  YoY % -0.01% -0.33% -0.17% -0.05% 1.02% -0.65% -
  Horiz. % 99.81% 99.82% 100.15% 100.32% 100.37% 99.35% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.10 % 6.04 % 5.86 % 3.66 % 4.95 % 5.52 % 5.92 % 11.03%
  YoY % 83.77% 3.07% 60.11% -26.06% -10.33% -6.76% -
  Horiz. % 187.50% 102.03% 98.99% 61.82% 83.61% 93.24% 100.00%
ROE 14.69 % 9.17 % 7.67 % 5.00 % 7.02 % - % 7.69 % 11.38%
  YoY % 60.20% 19.56% 53.40% -28.77% 0.00% 0.00% -
  Horiz. % 191.03% 119.25% 99.74% 65.02% 91.29% 0.00% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 97.39 97.90 78.33 77.28 78.02 70.07 64.24 7.17%
  YoY % -0.52% 24.98% 1.36% -0.95% 11.35% 9.08% -
  Horiz. % 151.60% 152.40% 121.93% 120.30% 121.45% 109.08% 100.00%
EPS 10.81 5.91 4.59 2.83 3.86 4.04 3.79 19.07%
  YoY % 82.91% 28.76% 62.19% -26.68% -4.46% 6.60% -
  Horiz. % 285.22% 155.94% 121.11% 74.67% 101.85% 106.60% 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 0.7361 0.6446 0.5985 0.5649 0.5504 0.0000 0.4924 6.92%
  YoY % 14.19% 7.70% 5.95% 2.63% 0.00% 0.00% -
  Horiz. % 149.49% 130.91% 121.55% 114.72% 111.78% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 77.91 78.33 62.88 62.14 62.77 55.80 51.49 7.14%
  YoY % -0.54% 24.57% 1.19% -1.00% 12.49% 8.37% -
  Horiz. % 151.31% 152.13% 122.12% 120.68% 121.91% 108.37% 100.00%
EPS 8.65 4.73 3.68 2.27 3.11 3.22 3.03 19.09%
  YoY % 82.88% 28.53% 62.11% -27.01% -3.42% 6.27% -
  Horiz. % 285.48% 156.11% 121.45% 74.92% 102.64% 106.27% 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 0.5889 0.5157 0.4804 0.4542 0.4428 0.0000 0.3947 6.89%
  YoY % 14.19% 7.35% 5.77% 2.57% 0.00% 0.00% -
  Horiz. % 149.20% 130.66% 121.71% 115.07% 112.19% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 1.5800 -
P/RPS 1.52 1.05 1.15 1.15 1.35 1.64 2.46 -7.70%
  YoY % 44.76% -8.70% 0.00% -14.81% -17.68% -33.33% -
  Horiz. % 61.79% 42.68% 46.75% 46.75% 54.88% 66.67% 100.00%
P/EPS 13.69 17.43 19.61 31.48 27.19 28.44 41.73 -16.94%
  YoY % -21.46% -11.12% -37.71% 15.78% -4.40% -31.85% -
  Horiz. % 32.81% 41.77% 46.99% 75.44% 65.16% 68.15% 100.00%
EY 7.30 5.74 5.10 3.18 3.68 3.52 2.40 20.35%
  YoY % 27.18% 12.55% 60.38% -13.59% 4.55% 46.67% -
  Horiz. % 304.17% 239.17% 212.50% 132.50% 153.33% 146.67% 100.00%
DY 1.22 1.36 0.00 0.00 0.00 0.00 0.00 -
  YoY % -10.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 89.71% 100.00% - - - - -
P/NAPS 2.01 1.60 1.50 1.58 1.91 0.00 3.21 -7.50%
  YoY % 25.62% 6.67% -5.06% -17.28% 0.00% 0.00% -
  Horiz. % 62.62% 49.84% 46.73% 49.22% 59.50% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 19/05/11 -
Price 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 1.5900 -
P/RPS 1.76 1.08 1.23 1.18 1.31 1.66 2.48 -5.55%
  YoY % 62.96% -12.20% 4.24% -9.92% -21.08% -33.06% -
  Horiz. % 70.97% 43.55% 49.60% 47.58% 52.82% 66.94% 100.00%
P/EPS 15.82 17.94 21.02 32.36 26.41 28.69 42.00 -15.01%
  YoY % -11.82% -14.65% -35.04% 22.53% -7.95% -31.69% -
  Horiz. % 37.67% 42.71% 50.05% 77.05% 62.88% 68.31% 100.00%
EY 6.32 5.57 4.76 3.09 3.79 3.49 2.38 17.66%
  YoY % 13.46% 17.02% 54.05% -18.47% 8.60% 46.64% -
  Horiz. % 265.55% 234.03% 200.00% 129.83% 159.24% 146.64% 100.00%
DY 1.05 1.32 0.00 0.00 0.00 0.00 0.00 -
  YoY % -20.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 79.55% 100.00% - - - - -
P/NAPS 2.32 1.64 1.61 1.62 1.85 0.00 3.23 -5.36%
  YoY % 41.46% 1.86% -0.62% -12.43% 0.00% 0.00% -
  Horiz. % 71.83% 50.77% 49.85% 50.15% 57.28% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers