Highlights

[3A] QoQ Annualized Quarter Result on 2009-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 13-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     78.43%    YoY -     13.84%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 245,304 178,582 164,513 156,498 132,296 152,252 160,100 32.94%
  QoQ % 37.36% 8.55% 5.12% 18.29% -13.11% -4.90% -
  Horiz. % 153.22% 111.54% 102.76% 97.75% 82.63% 95.10% 100.00%
PBT 29,504 23,707 22,952 20,318 11,572 12,691 15,892 51.11%
  QoQ % 24.45% 3.29% 12.96% 75.58% -8.82% -20.14% -
  Horiz. % 185.65% 149.18% 144.42% 127.85% 72.82% 79.86% 100.00%
Tax -5,716 -5,668 -4,920 -5,066 -3,024 -554 -3,678 34.19%
  QoQ % -0.85% -15.20% 2.88% -67.53% -445.85% 84.94% -
  Horiz. % 155.38% 154.08% 133.74% 137.71% 82.20% 15.06% 100.00%
NP 23,788 18,039 18,032 15,252 8,548 12,137 12,213 56.02%
  QoQ % 31.87% 0.04% 18.23% 78.43% -29.57% -0.62% -
  Horiz. % 194.77% 147.70% 147.64% 124.88% 69.99% 99.38% 100.00%
NP to SH 23,788 18,039 18,032 15,252 8,548 12,137 12,213 56.02%
  QoQ % 31.87% 0.04% 18.23% 78.43% -29.57% -0.62% -
  Horiz. % 194.77% 147.70% 147.64% 124.88% 69.99% 99.38% 100.00%
Tax Rate 19.37 % 23.91 % 21.44 % 24.93 % 26.13 % 4.37 % 23.15 % -11.22%
  QoQ % -18.99% 11.52% -14.00% -4.59% 497.94% -81.12% -
  Horiz. % 83.67% 103.28% 92.61% 107.69% 112.87% 18.88% 100.00%
Total Cost 221,516 160,543 146,481 141,246 123,748 140,115 147,886 30.95%
  QoQ % 37.98% 9.60% 3.71% 14.14% -11.68% -5.26% -
  Horiz. % 149.79% 108.56% 99.05% 95.51% 83.68% 94.74% 100.00%
Net Worth 142,100 116,652 90,108 84,039 79,130 79,660 0 -
  QoQ % 21.82% 29.46% 7.22% 6.20% -0.66% 0.00% -
  Horiz. % 178.38% 146.44% 113.12% 105.50% 99.34% 100.00% -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 142,100 116,652 90,108 84,039 79,130 79,660 0 -
  QoQ % 21.82% 29.46% 7.22% 6.20% -0.66% 0.00% -
  Horiz. % 178.38% 146.44% 113.12% 105.50% 99.34% 100.00% -
NOSH 369,378 316,473 308,063 307,499 309,710 308,045 236,487 34.66%
  QoQ % 16.72% 2.73% 0.18% -0.71% 0.54% 30.26% -
  Horiz. % 156.19% 133.82% 130.27% 130.03% 130.96% 130.26% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 9.70 % 10.10 % 10.96 % 9.75 % 6.46 % 7.97 % 7.63 % 17.37%
  QoQ % -3.96% -7.85% 12.41% 50.93% -18.95% 4.46% -
  Horiz. % 127.13% 132.37% 143.64% 127.79% 84.67% 104.46% 100.00%
ROE 16.74 % 15.46 % 20.01 % 18.15 % 10.80 % 15.24 % - % -
  QoQ % 8.28% -22.74% 10.25% 68.06% -29.13% 0.00% -
  Horiz. % 109.84% 101.44% 131.30% 119.09% 70.87% 100.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 66.41 56.43 53.40 50.89 42.72 49.43 67.70 -1.28%
  QoQ % 17.69% 5.67% 4.93% 19.12% -13.57% -26.99% -
  Horiz. % 98.09% 83.35% 78.88% 75.17% 63.10% 73.01% 100.00%
EPS 6.44 5.70 5.85 4.96 2.76 3.94 3.96 38.33%
  QoQ % 12.98% -2.56% 17.94% 79.71% -29.95% -0.51% -
  Horiz. % 162.63% 143.94% 147.73% 125.25% 69.70% 99.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 0.0000 -
  QoQ % 4.37% 26.02% 7.03% 6.97% -1.20% 0.00% -
  Horiz. % 148.76% 142.54% 113.11% 105.68% 98.80% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 49.86 36.30 33.44 31.81 26.89 30.95 32.54 32.94%
  QoQ % 37.36% 8.55% 5.12% 18.30% -13.12% -4.89% -
  Horiz. % 153.23% 111.56% 102.77% 97.76% 82.64% 95.11% 100.00%
EPS 4.83 3.67 3.67 3.10 1.74 2.47 2.48 56.02%
  QoQ % 31.61% 0.00% 18.39% 78.16% -29.55% -0.40% -
  Horiz. % 194.76% 147.98% 147.98% 125.00% 70.16% 99.60% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2888 0.2371 0.1831 0.1708 0.1608 0.1619 0.0000 -
  QoQ % 21.81% 29.49% 7.20% 6.22% -0.68% 0.00% -
  Horiz. % 178.38% 146.45% 113.09% 105.50% 99.32% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 0.3600 -
P/RPS 3.06 2.68 1.54 0.81 0.75 0.65 0.53 222.18%
  QoQ % 14.18% 74.03% 90.12% 8.00% 15.38% 22.64% -
  Horiz. % 577.36% 505.66% 290.57% 152.83% 141.51% 122.64% 100.00%
P/EPS 31.52 26.49 14.01 8.27 11.59 8.12 6.97 173.72%
  QoQ % 18.99% 89.08% 69.41% -28.65% 42.73% 16.50% -
  Horiz. % 452.22% 380.06% 201.00% 118.65% 166.28% 116.50% 100.00%
EY 3.17 3.77 7.14 12.10 8.63 12.31 14.35 -63.49%
  QoQ % -15.92% -47.20% -40.99% 40.21% -29.89% -14.22% -
  Horiz. % 22.09% 26.27% 49.76% 84.32% 60.14% 85.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.28 4.10 2.80 1.50 1.25 1.24 0.00 -
  QoQ % 28.78% 46.43% 86.67% 20.00% 0.81% 0.00% -
  Horiz. % 425.81% 330.65% 225.81% 120.97% 100.81% 100.00% -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 -
Price 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 0.3400 -
P/RPS 2.36 4.06 2.70 1.18 0.80 0.69 0.50 181.65%
  QoQ % -41.87% 50.37% 128.81% 47.50% 15.94% 38.00% -
  Horiz. % 472.00% 812.00% 540.00% 236.00% 160.00% 138.00% 100.00%
P/EPS 24.38 40.18 24.60 12.10 12.32 8.63 6.58 139.64%
  QoQ % -39.32% 63.33% 103.31% -1.79% 42.76% 31.16% -
  Horiz. % 370.52% 610.64% 373.86% 183.89% 187.23% 131.16% 100.00%
EY 4.10 2.49 4.06 8.27 8.12 11.59 15.19 -58.27%
  QoQ % 64.66% -38.67% -50.91% 1.85% -29.94% -23.70% -
  Horiz. % 26.99% 16.39% 26.73% 54.44% 53.46% 76.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.08 6.21 4.92 2.20 1.33 1.31 0.00 -
  QoQ % -34.30% 26.22% 123.64% 65.41% 1.53% 0.00% -
  Horiz. % 311.45% 474.05% 375.57% 167.94% 101.53% 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.
 


 

326  282  522  1145 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.28+0.03 
 VC 0.085-0.005 
 SUPERMX 1.56+0.11 
 ICON 0.405+0.285 
 XDL 0.165+0.005 
 HSI-H8K 0.14-0.01 
 MYEG 1.15+0.04 
 THHEAVY 0.1350.00 
 HSI-C7K 0.395+0.02 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers