Highlights

[3A] YoY TTM Result on 2015-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     -0.47%    YoY -     62.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 410,781 383,332 385,375 309,365 305,721 308,817 274,532 6.94%
  YoY % 7.16% -0.53% 24.57% 1.19% -1.00% 12.49% -
  Horiz. % 149.63% 139.63% 140.38% 112.69% 111.36% 112.49% 100.00%
PBT 48,286 58,624 33,702 26,422 17,527 21,430 17,972 17.90%
  YoY % -17.63% 73.95% 27.55% 50.75% -18.21% 19.24% -
  Horiz. % 268.67% 326.20% 187.53% 147.02% 97.52% 119.24% 100.00%
Tax -10,723 -16,072 -10,443 -8,293 -6,342 -6,143 -2,828 24.86%
  YoY % 33.28% -53.90% -25.93% -30.76% -3.24% -117.22% -
  Horiz. % 379.17% 568.32% 369.27% 293.25% 224.26% 217.22% 100.00%
NP 37,563 42,552 23,259 18,129 11,185 15,287 15,144 16.34%
  YoY % -11.72% 82.95% 28.30% 62.08% -26.83% 0.94% -
  Horiz. % 248.04% 280.98% 153.59% 119.71% 73.86% 100.94% 100.00%
NP to SH 37,563 42,552 23,259 18,129 11,185 15,287 15,844 15.47%
  YoY % -11.72% 82.95% 28.30% 62.08% -26.83% -3.52% -
  Horiz. % 237.08% 268.57% 146.80% 114.42% 70.59% 96.48% 100.00%
Tax Rate 22.21 % 27.42 % 30.99 % 31.39 % 36.18 % 28.67 % 15.74 % 5.90%
  YoY % -19.00% -11.52% -1.27% -13.24% 26.19% 82.15% -
  Horiz. % 141.11% 174.21% 196.89% 199.43% 229.86% 182.15% 100.00%
Total Cost 373,218 340,780 362,116 291,236 294,536 293,530 259,388 6.25%
  YoY % 9.52% -5.89% 24.34% -1.12% 0.34% 13.16% -
  Horiz. % 143.88% 131.38% 139.60% 112.28% 113.55% 113.16% 100.00%
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 0 -
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 0.00% -
  Horiz. % 144.86% 133.00% 116.48% 108.50% 102.58% 100.00% -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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 % 23.58 % 16.62 % 23.72 % - % - % - % - % -
  YoY % 41.88% -29.93% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.41% 70.07% 100.00% - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 315,568 289,728 253,744 236,373 223,476 217,846 0 -
  YoY % 8.92% 14.18% 7.35% 5.77% 2.58% 0.00% -
  Horiz. % 144.86% 133.00% 116.48% 108.50% 102.58% 100.00% -
NOSH 492,000 393,600 393,647 394,943 395,604 395,797 391,808 3.87%
  YoY % 25.00% -0.01% -0.33% -0.17% -0.05% 1.02% -
  Horiz. % 125.57% 100.46% 100.47% 100.80% 100.97% 101.02% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 9.14 % 11.10 % 6.04 % 5.86 % 3.66 % 4.95 % 5.52 % 8.76%
  YoY % -17.66% 83.77% 3.07% 60.11% -26.06% -10.33% -
  Horiz. % 165.58% 201.09% 109.42% 106.16% 66.30% 89.67% 100.00%
ROE 11.90 % 14.69 % 9.17 % 7.67 % 5.00 % 7.02 % - % -
  YoY % -18.99% 60.20% 19.56% 53.40% -28.77% 0.00% -
  Horiz. % 169.52% 209.26% 130.63% 109.26% 71.23% 100.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.49 97.39 97.90 78.33 77.28 78.02 70.07 2.96%
  YoY % -14.27% -0.52% 24.98% 1.36% -0.95% 11.35% -
  Horiz. % 119.15% 138.99% 139.72% 111.79% 110.29% 111.35% 100.00%
EPS 7.63 10.81 5.91 4.59 2.83 3.86 4.04 11.17%
  YoY % -29.42% 82.91% 28.76% 62.19% -26.68% -4.46% -
  Horiz. % 188.86% 267.57% 146.29% 113.61% 70.05% 95.54% 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 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 0.0000 -
  YoY % -12.87% 14.19% 7.70% 5.95% 2.63% 0.00% -
  Horiz. % 116.53% 133.74% 117.11% 108.74% 102.63% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 83.49 77.91 78.33 62.88 62.14 62.77 55.80 6.94%
  YoY % 7.16% -0.54% 24.57% 1.19% -1.00% 12.49% -
  Horiz. % 149.62% 139.62% 140.38% 112.69% 111.36% 112.49% 100.00%
EPS 7.63 8.65 4.73 3.68 2.27 3.11 3.22 15.46%
  YoY % -11.79% 82.88% 28.53% 62.11% -27.01% -3.42% -
  Horiz. % 236.96% 268.63% 146.89% 114.29% 70.50% 96.58% 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 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 0.0000 -
  YoY % 8.91% 14.19% 7.35% 5.77% 2.57% 0.00% -
  Horiz. % 144.85% 132.99% 116.46% 108.49% 102.57% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 1.1500 -
P/RPS 1.27 1.52 1.05 1.15 1.15 1.35 1.64 -4.17%
  YoY % -16.45% 44.76% -8.70% 0.00% -14.81% -17.68% -
  Horiz. % 77.44% 92.68% 64.02% 70.12% 70.12% 82.32% 100.00%
P/EPS 13.88 13.69 17.43 19.61 31.48 27.19 28.44 -11.26%
  YoY % 1.39% -21.46% -11.12% -37.71% 15.78% -4.40% -
  Horiz. % 48.80% 48.14% 61.29% 68.95% 110.69% 95.60% 100.00%
EY 7.20 7.30 5.74 5.10 3.18 3.68 3.52 12.66%
  YoY % -1.37% 27.18% 12.55% 60.38% -13.59% 4.55% -
  Horiz. % 204.55% 207.39% 163.07% 144.89% 90.34% 104.55% 100.00%
DY 1.70 1.22 1.36 0.00 0.00 0.00 0.00 -
  YoY % 39.34% -10.29% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 89.71% 100.00% - - - -
P/NAPS 1.65 2.01 1.60 1.50 1.58 1.91 0.00 -
  YoY % -17.91% 25.62% 6.67% -5.06% -17.28% 0.00% -
  Horiz. % 86.39% 105.24% 83.77% 78.53% 82.72% 100.00% -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 25/05/12 -
Price 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 1.1600 -
P/RPS 1.26 1.76 1.08 1.23 1.18 1.31 1.66 -4.49%
  YoY % -28.41% 62.96% -12.20% 4.24% -9.92% -21.08% -
  Horiz. % 75.90% 106.02% 65.06% 74.10% 71.08% 78.92% 100.00%
P/EPS 13.75 15.82 17.94 21.02 32.36 26.41 28.69 -11.53%
  YoY % -13.08% -11.82% -14.65% -35.04% 22.53% -7.95% -
  Horiz. % 47.93% 55.14% 62.53% 73.27% 112.79% 92.05% 100.00%
EY 7.27 6.32 5.57 4.76 3.09 3.79 3.49 13.00%
  YoY % 15.03% 13.46% 17.02% 54.05% -18.47% 8.60% -
  Horiz. % 208.31% 181.09% 159.60% 136.39% 88.54% 108.60% 100.00%
DY 1.71 1.05 1.32 0.00 0.00 0.00 0.00 -
  YoY % 62.86% -20.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 129.55% 79.55% 100.00% - - - -
P/NAPS 1.64 2.32 1.64 1.61 1.62 1.85 0.00 -
  YoY % -29.31% 41.46% 1.86% -0.62% -12.43% 0.00% -
  Horiz. % 88.65% 125.41% 88.65% 87.03% 87.57% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS