Highlights

[3A] QoQ Annualized Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     18.23%    YoY -     47.64%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 236,764 245,304 178,582 164,513 156,498 132,296 152,252 34.33%
  QoQ % -3.48% 37.36% 8.55% 5.12% 18.29% -13.11% -
  Horiz. % 155.51% 161.12% 117.29% 108.05% 102.79% 86.89% 100.00%
PBT 27,918 29,504 23,707 22,952 20,318 11,572 12,691 69.39%
  QoQ % -5.38% 24.45% 3.29% 12.96% 75.58% -8.82% -
  Horiz. % 219.98% 232.48% 186.80% 180.85% 160.10% 91.18% 100.00%
Tax -6,778 -5,716 -5,668 -4,920 -5,066 -3,024 -554 433.40%
  QoQ % -18.58% -0.85% -15.20% 2.88% -67.53% -445.85% -
  Horiz. % 1,223.47% 1,031.77% 1,023.10% 888.09% 914.44% 545.85% 100.00%
NP 21,140 23,788 18,039 18,032 15,252 8,548 12,137 44.91%
  QoQ % -11.13% 31.87% 0.04% 18.23% 78.43% -29.57% -
  Horiz. % 174.18% 196.00% 148.63% 148.57% 125.67% 70.43% 100.00%
NP to SH 21,140 23,788 18,039 18,032 15,252 8,548 12,137 44.91%
  QoQ % -11.13% 31.87% 0.04% 18.23% 78.43% -29.57% -
  Horiz. % 174.18% 196.00% 148.63% 148.57% 125.67% 70.43% 100.00%
Tax Rate 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % 26.13 % 4.37 % 214.68%
  QoQ % 25.35% -18.99% 11.52% -14.00% -4.59% 497.94% -
  Horiz. % 555.61% 443.25% 547.14% 490.62% 570.48% 597.94% 100.00%
Total Cost 215,624 221,516 160,543 146,481 141,246 123,748 140,115 33.40%
  QoQ % -2.66% 37.98% 9.60% 3.71% 14.14% -11.68% -
  Horiz. % 153.89% 158.10% 114.58% 104.54% 100.81% 88.32% 100.00%
Net Worth 146,797 142,100 116,652 90,108 84,039 79,130 79,660 50.48%
  QoQ % 3.31% 21.82% 29.46% 7.22% 6.20% -0.66% -
  Horiz. % 184.28% 178.38% 146.44% 113.12% 105.50% 99.34% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 146,797 142,100 116,652 90,108 84,039 79,130 79,660 50.48%
  QoQ % 3.31% 21.82% 29.46% 7.22% 6.20% -0.66% -
  Horiz. % 184.28% 178.38% 146.44% 113.12% 105.50% 99.34% 100.00%
NOSH 369,580 369,378 316,473 308,063 307,499 309,710 308,045 12.95%
  QoQ % 0.05% 16.72% 2.73% 0.18% -0.71% 0.54% -
  Horiz. % 119.98% 119.91% 102.74% 100.01% 99.82% 100.54% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % 6.46 % 7.97 % 7.90%
  QoQ % -7.94% -3.96% -7.85% 12.41% 50.93% -18.95% -
  Horiz. % 112.05% 121.71% 126.73% 137.52% 122.33% 81.05% 100.00%
ROE 14.40 % 16.74 % 15.46 % 20.01 % 18.15 % 10.80 % 15.24 % -3.72%
  QoQ % -13.98% 8.28% -22.74% 10.25% 68.06% -29.13% -
  Horiz. % 94.49% 109.84% 101.44% 131.30% 119.09% 70.87% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 64.06 66.41 56.43 53.40 50.89 42.72 49.43 18.92%
  QoQ % -3.54% 17.69% 5.67% 4.93% 19.12% -13.57% -
  Horiz. % 129.60% 134.35% 114.16% 108.03% 102.95% 86.43% 100.00%
EPS 5.72 6.44 5.70 5.85 4.96 2.76 3.94 28.30%
  QoQ % -11.18% 12.98% -2.56% 17.94% 79.71% -29.95% -
  Horiz. % 145.18% 163.45% 144.67% 148.48% 125.89% 70.05% 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 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 33.23%
  QoQ % 3.25% 4.37% 26.02% 7.03% 6.97% -1.20% -
  Horiz. % 153.60% 148.76% 142.54% 113.11% 105.68% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 48.12 49.86 36.30 33.44 31.81 26.89 30.95 34.32%
  QoQ % -3.49% 37.36% 8.55% 5.12% 18.30% -13.12% -
  Horiz. % 155.48% 161.10% 117.29% 108.05% 102.78% 86.88% 100.00%
EPS 4.30 4.83 3.67 3.67 3.10 1.74 2.47 44.86%
  QoQ % -10.97% 31.61% 0.00% 18.39% 78.16% -29.55% -
  Horiz. % 174.09% 195.55% 148.58% 148.58% 125.51% 70.45% 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 0.2984 0.2888 0.2371 0.1831 0.1708 0.1608 0.1619 50.49%
  QoQ % 3.32% 21.81% 29.49% 7.20% 6.22% -0.68% -
  Horiz. % 184.31% 178.38% 146.45% 113.09% 105.50% 99.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 -
P/RPS 2.54 3.06 2.68 1.54 0.81 0.75 0.65 148.71%
  QoQ % -16.99% 14.18% 74.03% 90.12% 8.00% 15.38% -
  Horiz. % 390.77% 470.77% 412.31% 236.92% 124.62% 115.38% 100.00%
P/EPS 28.50 31.52 26.49 14.01 8.27 11.59 8.12 131.49%
  QoQ % -9.58% 18.99% 89.08% 69.41% -28.65% 42.73% -
  Horiz. % 350.99% 388.18% 326.23% 172.54% 101.85% 142.73% 100.00%
EY 3.51 3.17 3.77 7.14 12.10 8.63 12.31 -56.78%
  QoQ % 10.73% -15.92% -47.20% -40.99% 40.21% -29.89% -
  Horiz. % 28.51% 25.75% 30.63% 58.00% 98.29% 70.11% 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 4.10 5.28 4.10 2.80 1.50 1.25 1.24 122.43%
  QoQ % -22.35% 28.78% 46.43% 86.67% 20.00% 0.81% -
  Horiz. % 330.65% 425.81% 330.65% 225.81% 120.97% 100.81% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 -
Price 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 -
P/RPS 2.86 2.36 4.06 2.70 1.18 0.80 0.69 158.71%
  QoQ % 21.19% -41.87% 50.37% 128.81% 47.50% 15.94% -
  Horiz. % 414.49% 342.03% 588.41% 391.30% 171.01% 115.94% 100.00%
P/EPS 31.99 24.38 40.18 24.60 12.10 12.32 8.63 140.09%
  QoQ % 31.21% -39.32% 63.33% 103.31% -1.79% 42.76% -
  Horiz. % 370.68% 282.50% 465.59% 285.05% 140.21% 142.76% 100.00%
EY 3.13 4.10 2.49 4.06 8.27 8.12 11.59 -58.32%
  QoQ % -23.66% 64.66% -38.67% -50.91% 1.85% -29.94% -
  Horiz. % 27.01% 35.38% 21.48% 35.03% 71.35% 70.06% 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 4.61 4.08 6.21 4.92 2.20 1.33 1.31 131.89%
  QoQ % 12.99% -34.30% 26.22% 123.64% 65.41% 1.53% -
  Horiz. % 351.91% 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.
 


 

1972 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7550.00 
 KOTRA 1.910.00 
 UCREST 0.1450.00 
 PINEAPP 0.320.00 
 PUC 0.050.00 
 WILLOW 0.5150.00 
 POS-C37 0.0450.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers