Highlights

[3A] QoQ Annualized Quarter Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -2.13%    YoY -     -12.96%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 295,308 306,429 298,057 286,652 285,756 268,806 271,520 5.75%
  QoQ % -3.63% 2.81% 3.98% 0.31% 6.31% -1.00% -
  Horiz. % 108.76% 112.86% 109.77% 105.57% 105.24% 99.00% 100.00%
PBT 17,472 21,999 20,752 20,188 19,748 15,352 12,845 22.74%
  QoQ % -20.58% 6.01% 2.79% 2.23% 28.63% 19.51% -
  Horiz. % 136.02% 171.26% 161.55% 157.16% 153.74% 119.51% 100.00%
Tax -6,548 -5,813 -5,172 -5,770 -3,988 -97 1,261 -
  QoQ % -12.64% -12.39% 10.36% -44.68% -4,011.34% -107.69% -
  Horiz. % -519.13% -460.86% -410.04% -457.45% -316.17% -7.69% 100.00%
NP 10,924 16,186 15,580 14,418 15,760 15,255 14,106 -15.66%
  QoQ % -32.51% 3.89% 8.06% -8.52% 3.31% 8.14% -
  Horiz. % 77.44% 114.74% 110.44% 102.21% 111.72% 108.14% 100.00%
NP to SH 10,924 16,186 15,580 14,418 14,732 15,887 14,854 -18.51%
  QoQ % -32.51% 3.89% 8.06% -2.13% -7.27% 6.95% -
  Horiz. % 73.54% 108.96% 104.88% 97.06% 99.17% 106.95% 100.00%
Tax Rate 37.48 % 26.42 % 24.92 % 28.58 % 20.19 % 0.63 % -9.82 % -
  QoQ % 41.86% 6.02% -12.81% 41.56% 3,104.76% 106.42% -
  Horiz. % -381.67% -269.04% -253.77% -291.04% -205.60% -6.42% 100.00%
Total Cost 284,384 290,243 282,477 272,234 269,996 253,551 257,413 6.86%
  QoQ % -2.02% 2.75% 3.76% 0.83% 6.49% -1.50% -
  Horiz. % 110.48% 112.75% 109.74% 105.76% 104.89% 98.50% 100.00%
Net Worth 217,846 210,618 0 0 203,740 200,789 201,010 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.11% -
  Horiz. % 108.38% 104.78% 0.00% 0.00% 101.36% 99.89% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 217,846 210,618 0 0 203,740 200,789 201,010 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.11% -
  Horiz. % 108.38% 104.78% 0.00% 0.00% 101.36% 99.89% 100.00%
NOSH 395,797 390,467 393,028 393,281 391,808 393,242 393,674 0.36%
  QoQ % 1.36% -0.65% -0.06% 0.38% -0.36% -0.11% -
  Horiz. % 100.54% 99.19% 99.84% 99.90% 99.53% 99.89% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.70 % 5.28 % 5.23 % 5.03 % 5.52 % 5.68 % 5.20 % -20.28%
  QoQ % -29.92% 0.96% 3.98% -8.88% -2.82% 9.23% -
  Horiz. % 71.15% 101.54% 100.58% 96.73% 106.15% 109.23% 100.00%
ROE 5.01 % 7.68 % - % - % 7.23 % 7.91 % 7.39 % -22.81%
  QoQ % -34.77% 0.00% 0.00% 0.00% -8.60% 7.04% -
  Horiz. % 67.79% 103.92% 0.00% 0.00% 97.83% 107.04% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 74.61 78.48 75.84 72.89 72.93 68.36 68.97 5.37%
  QoQ % -4.93% 3.48% 4.05% -0.05% 6.69% -0.88% -
  Horiz. % 108.18% 113.79% 109.96% 105.68% 105.74% 99.12% 100.00%
EPS 2.76 4.11 3.96 3.66 3.76 4.04 3.77 -18.76%
  QoQ % -32.85% 3.79% 8.20% -2.66% -6.93% 7.16% -
  Horiz. % 73.21% 109.02% 105.04% 97.08% 99.73% 107.16% 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 0.5504 0.5394 0.0000 0.0000 0.5200 0.5106 0.5106 5.13%
  QoQ % 2.04% 0.00% 0.00% 0.00% 1.84% 0.00% -
  Horiz. % 107.79% 105.64% 0.00% 0.00% 101.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 60.02 62.28 60.58 58.26 58.08 54.64 55.19 5.75%
  QoQ % -3.63% 2.81% 3.98% 0.31% 6.30% -1.00% -
  Horiz. % 108.75% 112.85% 109.77% 105.56% 105.24% 99.00% 100.00%
EPS 2.22 3.29 3.17 2.93 2.99 3.23 3.02 -18.53%
  QoQ % -32.52% 3.79% 8.19% -2.01% -7.43% 6.95% -
  Horiz. % 73.51% 108.94% 104.97% 97.02% 99.01% 106.95% 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 0.4428 0.4281 0.0000 0.0000 0.4141 0.4081 0.4086 5.50%
  QoQ % 3.43% 0.00% 0.00% 0.00% 1.47% -0.12% -
  Horiz. % 108.37% 104.77% 0.00% 0.00% 101.35% 99.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 1.1400 -
P/RPS 1.41 1.39 1.32 1.56 1.58 1.64 1.65 -9.94%
  QoQ % 1.44% 5.30% -15.38% -1.27% -3.66% -0.61% -
  Horiz. % 85.45% 84.24% 80.00% 94.55% 95.76% 99.39% 100.00%
P/EPS 38.04 26.29 25.23 31.10 30.59 27.72 30.21 16.59%
  QoQ % 44.69% 4.20% -18.87% 1.67% 10.35% -8.24% -
  Horiz. % 125.92% 87.02% 83.52% 102.95% 101.26% 91.76% 100.00%
EY 2.63 3.80 3.96 3.22 3.27 3.61 3.31 -14.20%
  QoQ % -30.79% -4.04% 22.98% -1.53% -9.42% 9.06% -
  Horiz. % 79.46% 114.80% 119.64% 97.28% 98.79% 109.06% 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 1.91 2.02 0.00 0.00 2.21 2.19 2.23 -9.80%
  QoQ % -5.45% 0.00% 0.00% 0.00% 0.91% -1.79% -
  Horiz. % 85.65% 90.58% 0.00% 0.00% 99.10% 98.21% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 -
Price 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 1.1800 -
P/RPS 1.37 1.27 1.45 1.59 1.59 1.78 1.71 -13.73%
  QoQ % 7.87% -12.41% -8.81% 0.00% -10.67% 4.09% -
  Horiz. % 80.12% 74.27% 84.80% 92.98% 92.98% 104.09% 100.00%
P/EPS 36.96 24.12 27.75 31.64 30.85 30.20 31.27 11.78%
  QoQ % 53.23% -13.08% -12.29% 2.56% 2.15% -3.42% -
  Horiz. % 118.20% 77.13% 88.74% 101.18% 98.66% 96.58% 100.00%
EY 2.71 4.15 3.60 3.16 3.24 3.31 3.20 -10.48%
  QoQ % -34.70% 15.28% 13.92% -2.47% -2.11% 3.44% -
  Horiz. % 84.69% 129.69% 112.50% 98.75% 101.25% 103.44% 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 1.85 1.85 0.00 0.00 2.23 2.39 2.31 -13.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.69% 3.46% -
  Horiz. % 80.09% 80.09% 0.00% 0.00% 96.54% 103.46% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS