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.
 


 

321  265  545  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.785+0.04 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers