Highlights

[3A] YoY TTM Result on 2016-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 05-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     15.82%    YoY -     28.30%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 438,002 410,781 383,332 385,375 309,365 305,721 308,817 5.99%
  YoY % 6.63% 7.16% -0.53% 24.57% 1.19% -1.00% -
  Horiz. % 141.83% 133.02% 124.13% 124.79% 100.18% 99.00% 100.00%
PBT 37,371 48,286 58,624 33,702 26,422 17,527 21,430 9.71%
  YoY % -22.60% -17.63% 73.95% 27.55% 50.75% -18.21% -
  Horiz. % 174.39% 225.32% 273.56% 157.27% 123.29% 81.79% 100.00%
Tax -7,010 -10,723 -16,072 -10,443 -8,293 -6,342 -6,143 2.22%
  YoY % 34.63% 33.28% -53.90% -25.93% -30.76% -3.24% -
  Horiz. % 114.11% 174.56% 261.63% 170.00% 135.00% 103.24% 100.00%
NP 30,361 37,563 42,552 23,259 18,129 11,185 15,287 12.11%
  YoY % -19.17% -11.72% 82.95% 28.30% 62.08% -26.83% -
  Horiz. % 198.61% 245.72% 278.35% 152.15% 118.59% 73.17% 100.00%
NP to SH 30,361 37,563 42,552 23,259 18,129 11,185 15,287 12.11%
  YoY % -19.17% -11.72% 82.95% 28.30% 62.08% -26.83% -
  Horiz. % 198.61% 245.72% 278.35% 152.15% 118.59% 73.17% 100.00%
Tax Rate 18.76 % 22.21 % 27.42 % 30.99 % 31.39 % 36.18 % 28.67 % -6.82%
  YoY % -15.53% -19.00% -11.52% -1.27% -13.24% 26.19% -
  Horiz. % 65.43% 77.47% 95.64% 108.09% 109.49% 126.19% 100.00%
Total Cost 407,641 373,218 340,780 362,116 291,236 294,536 293,530 5.62%
  YoY % 9.22% 9.52% -5.89% 24.34% -1.12% 0.34% -
  Horiz. % 138.88% 127.15% 116.10% 123.37% 99.22% 100.34% 100.00%
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 9,840 8,855 7,073 5,517 0 0 0 -
  YoY % 11.11% 25.21% 28.19% 0.00% 0.00% 0.00% -
  Horiz. % 178.34% 160.50% 128.19% 100.00% - - -
Div Payout % 32.41 % 23.58 % 16.62 % 23.72 % - % - % - % -
  YoY % 37.45% 41.88% -29.93% 0.00% 0.00% 0.00% -
  Horiz. % 136.64% 99.41% 70.07% 100.00% - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 336,085 315,568 289,728 253,744 236,373 223,476 217,846 7.49%
  YoY % 6.50% 8.92% 14.18% 7.35% 5.77% 2.58% -
  Horiz. % 154.28% 144.86% 133.00% 116.48% 108.50% 102.58% 100.00%
NOSH 492,000 492,000 393,600 393,647 394,943 395,604 395,797 3.69%
  YoY % 0.00% 25.00% -0.01% -0.33% -0.17% -0.05% -
  Horiz. % 124.31% 124.31% 99.44% 99.46% 99.78% 99.95% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.93 % 9.14 % 11.10 % 6.04 % 5.86 % 3.66 % 4.95 % 5.77%
  YoY % -24.18% -17.66% 83.77% 3.07% 60.11% -26.06% -
  Horiz. % 140.00% 184.65% 224.24% 122.02% 118.38% 73.94% 100.00%
ROE 9.03 % 11.90 % 14.69 % 9.17 % 7.67 % 5.00 % 7.02 % 4.28%
  YoY % -24.12% -18.99% 60.20% 19.56% 53.40% -28.77% -
  Horiz. % 128.63% 169.52% 209.26% 130.63% 109.26% 71.23% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.02 83.49 97.39 97.90 78.33 77.28 78.02 2.22%
  YoY % 6.62% -14.27% -0.52% 24.98% 1.36% -0.95% -
  Horiz. % 114.10% 107.01% 124.83% 125.48% 100.40% 99.05% 100.00%
EPS 6.17 7.63 10.81 5.91 4.59 2.83 3.86 8.13%
  YoY % -19.13% -29.42% 82.91% 28.76% 62.19% -26.68% -
  Horiz. % 159.84% 197.67% 280.05% 153.11% 118.91% 73.32% 100.00%
DPS 2.00 1.80 1.80 1.40 0.00 0.00 0.00 -
  YoY % 11.11% 0.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 142.86% 128.57% 128.57% 100.00% - - -
NAPS 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 0.5504 3.66%
  YoY % 6.50% -12.87% 14.19% 7.70% 5.95% 2.63% -
  Horiz. % 124.11% 116.53% 133.74% 117.11% 108.74% 102.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 89.02 83.49 77.91 78.33 62.88 62.14 62.77 5.99%
  YoY % 6.62% 7.16% -0.54% 24.57% 1.19% -1.00% -
  Horiz. % 141.82% 133.01% 124.12% 124.79% 100.18% 99.00% 100.00%
EPS 6.17 7.63 8.65 4.73 3.68 2.27 3.11 12.09%
  YoY % -19.13% -11.79% 82.88% 28.53% 62.11% -27.01% -
  Horiz. % 198.39% 245.34% 278.14% 152.09% 118.33% 72.99% 100.00%
DPS 2.00 1.80 1.44 1.12 0.00 0.00 0.00 -
  YoY % 11.11% 25.00% 28.57% 0.00% 0.00% 0.00% -
  Horiz. % 178.57% 160.71% 128.57% 100.00% - - -
NAPS 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 0.4428 7.49%
  YoY % 6.50% 8.91% 14.19% 7.35% 5.77% 2.57% -
  Horiz. % 154.27% 144.85% 132.99% 116.46% 108.49% 102.57% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 1.0500 -
P/RPS 1.05 1.27 1.52 1.05 1.15 1.15 1.35 -4.10%
  YoY % -17.32% -16.45% 44.76% -8.70% 0.00% -14.81% -
  Horiz. % 77.78% 94.07% 112.59% 77.78% 85.19% 85.19% 100.00%
P/EPS 15.15 13.88 13.69 17.43 19.61 31.48 27.19 -9.28%
  YoY % 9.15% 1.39% -21.46% -11.12% -37.71% 15.78% -
  Horiz. % 55.72% 51.05% 50.35% 64.10% 72.12% 115.78% 100.00%
EY 6.60 7.20 7.30 5.74 5.10 3.18 3.68 10.22%
  YoY % -8.33% -1.37% 27.18% 12.55% 60.38% -13.59% -
  Horiz. % 179.35% 195.65% 198.37% 155.98% 138.59% 86.41% 100.00%
DY 2.14 1.70 1.22 1.36 0.00 0.00 0.00 -
  YoY % 25.88% 39.34% -10.29% 0.00% 0.00% 0.00% -
  Horiz. % 157.35% 125.00% 89.71% 100.00% - - -
P/NAPS 1.37 1.65 2.01 1.60 1.50 1.58 1.91 -5.39%
  YoY % -16.97% -17.91% 25.62% 6.67% -5.06% -17.28% -
  Horiz. % 71.73% 86.39% 105.24% 83.77% 78.53% 82.72% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 26/04/13 -
Price 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 1.0200 -
P/RPS 1.01 1.26 1.76 1.08 1.23 1.18 1.31 -4.24%
  YoY % -19.84% -28.41% 62.96% -12.20% 4.24% -9.92% -
  Horiz. % 77.10% 96.18% 134.35% 82.44% 93.89% 90.08% 100.00%
P/EPS 14.58 13.75 15.82 17.94 21.02 32.36 26.41 -9.42%
  YoY % 6.04% -13.08% -11.82% -14.65% -35.04% 22.53% -
  Horiz. % 55.21% 52.06% 59.90% 67.93% 79.59% 122.53% 100.00%
EY 6.86 7.27 6.32 5.57 4.76 3.09 3.79 10.39%
  YoY % -5.64% 15.03% 13.46% 17.02% 54.05% -18.47% -
  Horiz. % 181.00% 191.82% 166.75% 146.97% 125.59% 81.53% 100.00%
DY 2.22 1.71 1.05 1.32 0.00 0.00 0.00 -
  YoY % 29.82% 62.86% -20.45% 0.00% 0.00% 0.00% -
  Horiz. % 168.18% 129.55% 79.55% 100.00% - - -
P/NAPS 1.32 1.64 2.32 1.64 1.61 1.62 1.85 -5.47%
  YoY % -19.51% -29.31% 41.46% 1.86% -0.62% -12.43% -
  Horiz. % 71.35% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+0.01 

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!
PARTNERS & BROKERS