Highlights

[3A] QoQ Annualized Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -16.58%    YoY -     -2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 277,400 262,852 248,940 245,496 236,764 245,304 178,582 34.23%
  QoQ % 5.53% 5.59% 1.40% 3.69% -3.48% 37.36% -
  Horiz. % 155.33% 147.19% 139.40% 137.47% 132.58% 137.36% 100.00%
PBT 10,216 9,268 20,905 23,049 27,918 29,504 23,707 -43.04%
  QoQ % 10.23% -55.67% -9.30% -17.44% -5.38% 24.45% -
  Horiz. % 43.09% 39.09% 88.18% 97.23% 117.76% 124.45% 100.00%
Tax 6,294 6,936 -4,011 -5,414 -6,778 -5,716 -5,668 -
  QoQ % -9.26% 272.92% 25.92% 20.11% -18.58% -0.85% -
  Horiz. % -111.04% -122.37% 70.77% 95.53% 119.58% 100.85% 100.00%
NP 16,510 16,204 16,894 17,634 21,140 23,788 18,039 -5.75%
  QoQ % 1.89% -4.08% -4.20% -16.58% -11.13% 31.87% -
  Horiz. % 91.52% 89.83% 93.65% 97.76% 117.19% 131.87% 100.00%
NP to SH 16,564 15,932 16,894 17,634 21,140 23,788 18,039 -5.54%
  QoQ % 3.97% -5.69% -4.20% -16.58% -11.13% 31.87% -
  Horiz. % 91.82% 88.32% 93.65% 97.76% 117.19% 131.87% 100.00%
Tax Rate -61.61 % -74.84 % 19.19 % 23.49 % 24.28 % 19.37 % 23.91 % -
  QoQ % 17.68% -489.99% -18.31% -3.25% 25.35% -18.99% -
  Horiz. % -257.67% -313.01% 80.26% 98.24% 101.55% 81.01% 100.00%
Total Cost 260,890 246,648 232,046 227,861 215,624 221,516 160,543 38.35%
  QoQ % 5.77% 6.29% 1.84% 5.68% -2.66% 37.98% -
  Horiz. % 162.50% 153.63% 144.54% 141.93% 134.31% 137.98% 100.00%
Net Worth 198,491 194,181 183,512 181,717 146,797 142,100 116,652 42.67%
  QoQ % 2.22% 5.81% 0.99% 23.79% 3.31% 21.82% -
  Horiz. % 170.16% 166.46% 157.32% 155.78% 125.84% 121.82% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 5,994 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 33.99 % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 198,491 194,181 183,512 181,717 146,797 142,100 116,652 42.67%
  QoQ % 2.22% 5.81% 0.99% 23.79% 3.31% 21.82% -
  Horiz. % 170.16% 166.46% 157.32% 155.78% 125.84% 121.82% 100.00%
NOSH 394,380 394,356 380,495 374,674 369,580 369,378 316,473 15.85%
  QoQ % 0.01% 3.64% 1.55% 1.38% 0.05% 16.72% -
  Horiz. % 124.62% 124.61% 120.23% 118.39% 116.78% 116.72% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.95 % 6.16 % 6.79 % 7.18 % 8.93 % 9.70 % 10.10 % -29.79%
  QoQ % -3.41% -9.28% -5.43% -19.60% -7.94% -3.96% -
  Horiz. % 58.91% 60.99% 67.23% 71.09% 88.42% 96.04% 100.00%
ROE 8.34 % 8.20 % 9.21 % 9.70 % 14.40 % 16.74 % 15.46 % -33.81%
  QoQ % 1.71% -10.97% -5.05% -32.64% -13.98% 8.28% -
  Horiz. % 53.95% 53.04% 59.57% 62.74% 93.14% 108.28% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 70.34 66.65 65.43 65.52 64.06 66.41 56.43 15.87%
  QoQ % 5.54% 1.86% -0.14% 2.28% -3.54% 17.69% -
  Horiz. % 124.65% 118.11% 115.95% 116.11% 113.52% 117.69% 100.00%
EPS 4.20 4.04 4.44 4.71 5.72 6.44 5.70 -18.47%
  QoQ % 3.96% -9.01% -5.73% -17.66% -11.18% 12.98% -
  Horiz. % 73.68% 70.88% 77.89% 82.63% 100.35% 112.98% 100.00%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 23.15%
  QoQ % 2.21% 2.09% -0.56% 22.10% 3.25% 4.37% -
  Horiz. % 136.54% 133.59% 130.85% 131.58% 107.76% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 56.38 53.43 50.60 49.90 48.12 49.86 36.30 34.22%
  QoQ % 5.52% 5.59% 1.40% 3.70% -3.49% 37.36% -
  Horiz. % 155.32% 147.19% 139.39% 137.47% 132.56% 137.36% 100.00%
EPS 3.37 3.24 3.43 3.58 4.30 4.83 3.67 -5.54%
  QoQ % 4.01% -5.54% -4.19% -16.74% -10.97% 31.61% -
  Horiz. % 91.83% 88.28% 93.46% 97.55% 117.17% 131.61% 100.00%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4034 0.3947 0.3730 0.3693 0.2984 0.2888 0.2371 42.66%
  QoQ % 2.20% 5.82% 1.00% 23.76% 3.32% 21.81% -
  Horiz. % 170.14% 166.47% 157.32% 155.76% 125.85% 121.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 -
P/RPS 2.09 2.37 2.43 2.70 2.54 3.06 2.68 -15.31%
  QoQ % -11.81% -2.47% -10.00% 6.30% -16.99% 14.18% -
  Horiz. % 77.99% 88.43% 90.67% 100.75% 94.78% 114.18% 100.00%
P/EPS 35.00 39.11 35.81 37.61 28.50 31.52 26.49 20.47%
  QoQ % -10.51% 9.22% -4.79% 31.96% -9.58% 18.99% -
  Horiz. % 132.13% 147.64% 135.18% 141.98% 107.59% 118.99% 100.00%
EY 2.86 2.56 2.79 2.66 3.51 3.17 3.77 -16.86%
  QoQ % 11.72% -8.24% 4.89% -24.22% 10.73% -15.92% -
  Horiz. % 75.86% 67.90% 74.01% 70.56% 93.10% 84.08% 100.00%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.92 3.21 3.30 3.65 4.10 5.28 4.10 -20.30%
  QoQ % -9.03% -2.73% -9.59% -10.98% -22.35% 28.78% -
  Horiz. % 71.22% 78.29% 80.49% 89.02% 100.00% 128.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 -
Price 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 -
P/RPS 1.82 2.39 2.35 2.38 2.86 2.36 4.06 -41.51%
  QoQ % -23.85% 1.70% -1.26% -16.78% 21.19% -41.87% -
  Horiz. % 44.83% 58.87% 57.88% 58.62% 70.44% 58.13% 100.00%
P/EPS 30.48 39.36 34.68 33.14 31.99 24.38 40.18 -16.87%
  QoQ % -22.56% 13.49% 4.65% 3.59% 31.21% -39.32% -
  Horiz. % 75.86% 97.96% 86.31% 82.48% 79.62% 60.68% 100.00%
EY 3.28 2.54 2.88 3.02 3.13 4.10 2.49 20.23%
  QoQ % 29.13% -11.81% -4.64% -3.51% -23.66% 64.66% -
  Horiz. % 131.73% 102.01% 115.66% 121.29% 125.70% 164.66% 100.00%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.54 3.23 3.19 3.22 4.61 4.08 6.21 -44.99%
  QoQ % -21.36% 1.25% -0.93% -30.15% 12.99% -34.30% -
  Horiz. % 40.90% 52.01% 51.37% 51.85% 74.24% 65.70% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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!
PARTNERS & BROKERS