Highlights

[3A] YoY TTM Result on 2018-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 07-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -9.81%    YoY -     -11.72%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 434,260 438,002 410,781 383,332 385,375 309,365 305,721 6.02%
  YoY % -0.85% 6.63% 7.16% -0.53% 24.57% 1.19% -
  Horiz. % 142.04% 143.27% 134.36% 125.39% 126.05% 101.19% 100.00%
PBT 42,982 37,371 48,286 58,624 33,702 26,422 17,527 16.11%
  YoY % 15.01% -22.60% -17.63% 73.95% 27.55% 50.75% -
  Horiz. % 245.23% 213.22% 275.49% 334.48% 192.29% 150.75% 100.00%
Tax -12,201 -7,010 -10,723 -16,072 -10,443 -8,293 -6,342 11.51%
  YoY % -74.05% 34.63% 33.28% -53.90% -25.93% -30.76% -
  Horiz. % 192.38% 110.53% 169.08% 253.42% 164.66% 130.76% 100.00%
NP 30,781 30,361 37,563 42,552 23,259 18,129 11,185 18.36%
  YoY % 1.38% -19.17% -11.72% 82.95% 28.30% 62.08% -
  Horiz. % 275.20% 271.44% 335.83% 380.44% 207.95% 162.08% 100.00%
NP to SH 30,781 30,361 37,563 42,552 23,259 18,129 11,185 18.36%
  YoY % 1.38% -19.17% -11.72% 82.95% 28.30% 62.08% -
  Horiz. % 275.20% 271.44% 335.83% 380.44% 207.95% 162.08% 100.00%
Tax Rate 28.39 % 18.76 % 22.21 % 27.42 % 30.99 % 31.39 % 36.18 % -3.96%
  YoY % 51.33% -15.53% -19.00% -11.52% -1.27% -13.24% -
  Horiz. % 78.47% 51.85% 61.39% 75.79% 85.66% 86.76% 100.00%
Total Cost 403,479 407,641 373,218 340,780 362,116 291,236 294,536 5.38%
  YoY % -1.02% 9.22% 9.52% -5.89% 24.34% -1.12% -
  Horiz. % 136.99% 138.40% 126.71% 115.70% 122.94% 98.88% 100.00%
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 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 % 31.97 % 32.41 % 23.58 % 16.62 % 23.72 % - % - % -
  YoY % -1.36% 37.45% 41.88% -29.93% 0.00% 0.00% -
  Horiz. % 134.78% 136.64% 99.41% 70.07% 100.00% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 356,118 336,085 315,568 289,728 253,744 236,373 223,476 8.07%
  YoY % 5.96% 6.50% 8.92% 14.18% 7.35% 5.77% -
  Horiz. % 159.35% 150.39% 141.21% 129.65% 113.54% 105.77% 100.00%
NOSH 491,877 492,000 492,000 393,600 393,647 394,943 395,604 3.69%
  YoY % -0.03% 0.00% 25.00% -0.01% -0.33% -0.17% -
  Horiz. % 124.34% 124.37% 124.37% 99.49% 99.51% 99.83% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.09 % 6.93 % 9.14 % 11.10 % 6.04 % 5.86 % 3.66 % 11.64%
  YoY % 2.31% -24.18% -17.66% 83.77% 3.07% 60.11% -
  Horiz. % 193.72% 189.34% 249.73% 303.28% 165.03% 160.11% 100.00%
ROE 8.64 % 9.03 % 11.90 % 14.69 % 9.17 % 7.67 % 5.00 % 9.54%
  YoY % -4.32% -24.12% -18.99% 60.20% 19.56% 53.40% -
  Horiz. % 172.80% 180.60% 238.00% 293.80% 183.40% 153.40% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 88.29 89.02 83.49 97.39 97.90 78.33 77.28 2.24%
  YoY % -0.82% 6.62% -14.27% -0.52% 24.98% 1.36% -
  Horiz. % 114.25% 115.19% 108.04% 126.02% 126.68% 101.36% 100.00%
EPS 6.26 6.17 7.63 10.81 5.91 4.59 2.83 14.13%
  YoY % 1.46% -19.13% -29.42% 82.91% 28.76% 62.19% -
  Horiz. % 221.20% 218.02% 269.61% 381.98% 208.83% 162.19% 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 0.7240 0.6831 0.6414 0.7361 0.6446 0.5985 0.5649 4.22%
  YoY % 5.99% 6.50% -12.87% 14.19% 7.70% 5.95% -
  Horiz. % 128.16% 120.92% 113.54% 130.31% 114.11% 105.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 88.26 89.02 83.49 77.91 78.33 62.88 62.14 6.02%
  YoY % -0.85% 6.62% 7.16% -0.54% 24.57% 1.19% -
  Horiz. % 142.03% 143.26% 134.36% 125.38% 126.05% 101.19% 100.00%
EPS 6.26 6.17 7.63 8.65 4.73 3.68 2.27 18.40%
  YoY % 1.46% -19.13% -11.79% 82.88% 28.53% 62.11% -
  Horiz. % 275.77% 271.81% 336.12% 381.06% 208.37% 162.11% 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 0.7238 0.6831 0.6414 0.5889 0.5157 0.4804 0.4542 8.07%
  YoY % 5.96% 6.50% 8.91% 14.19% 7.35% 5.77% -
  Horiz. % 159.36% 150.40% 141.22% 129.66% 113.54% 105.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.6150 0.9350 1.0600 1.4800 1.0300 0.9000 0.8900 -
P/RPS 0.70 1.05 1.27 1.52 1.05 1.15 1.15 -7.93%
  YoY % -33.33% -17.32% -16.45% 44.76% -8.70% 0.00% -
  Horiz. % 60.87% 91.30% 110.43% 132.17% 91.30% 100.00% 100.00%
P/EPS 9.83 15.15 13.88 13.69 17.43 19.61 31.48 -17.62%
  YoY % -35.12% 9.15% 1.39% -21.46% -11.12% -37.71% -
  Horiz. % 31.23% 48.13% 44.09% 43.49% 55.37% 62.29% 100.00%
EY 10.18 6.60 7.20 7.30 5.74 5.10 3.18 21.38%
  YoY % 54.24% -8.33% -1.37% 27.18% 12.55% 60.38% -
  Horiz. % 320.13% 207.55% 226.42% 229.56% 180.50% 160.38% 100.00%
DY 3.25 2.14 1.70 1.22 1.36 0.00 0.00 -
  YoY % 51.87% 25.88% 39.34% -10.29% 0.00% 0.00% -
  Horiz. % 238.97% 157.35% 125.00% 89.71% 100.00% - -
P/NAPS 0.85 1.37 1.65 2.01 1.60 1.50 1.58 -9.81%
  YoY % -37.96% -16.97% -17.91% 25.62% 6.67% -5.06% -
  Horiz. % 53.80% 86.71% 104.43% 127.22% 101.27% 94.94% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 15/05/19 07/05/18 11/05/17 05/05/16 05/05/15 29/05/14 -
Price 0.7550 0.9000 1.0500 1.7100 1.0600 0.9650 0.9150 -
P/RPS 0.86 1.01 1.26 1.76 1.08 1.23 1.18 -5.13%
  YoY % -14.85% -19.84% -28.41% 62.96% -12.20% 4.24% -
  Horiz. % 72.88% 85.59% 106.78% 149.15% 91.53% 104.24% 100.00%
P/EPS 12.06 14.58 13.75 15.82 17.94 21.02 32.36 -15.16%
  YoY % -17.28% 6.04% -13.08% -11.82% -14.65% -35.04% -
  Horiz. % 37.27% 45.06% 42.49% 48.89% 55.44% 64.96% 100.00%
EY 8.29 6.86 7.27 6.32 5.57 4.76 3.09 17.86%
  YoY % 20.85% -5.64% 15.03% 13.46% 17.02% 54.05% -
  Horiz. % 268.28% 222.01% 235.28% 204.53% 180.26% 154.05% 100.00%
DY 2.65 2.22 1.71 1.05 1.32 0.00 0.00 -
  YoY % 19.37% 29.82% 62.86% -20.45% 0.00% 0.00% -
  Horiz. % 200.76% 168.18% 129.55% 79.55% 100.00% - -
P/NAPS 1.04 1.32 1.64 2.32 1.64 1.61 1.62 -7.11%
  YoY % -21.21% -19.51% -29.31% 41.46% 1.86% -0.62% -
  Horiz. % 64.20% 81.48% 101.23% 143.21% 101.23% 99.38% 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