Highlights

[3A] QoQ Annualized Quarter Result on 2011-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -10.32%    YoY -     -15.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 286,652 285,756 268,806 271,520 277,400 262,852 248,940 9.87%
  QoQ % 0.31% 6.31% -1.00% -2.12% 5.53% 5.59% -
  Horiz. % 115.15% 114.79% 107.98% 109.07% 111.43% 105.59% 100.00%
PBT 20,188 19,748 15,352 12,845 10,216 9,268 20,905 -2.30%
  QoQ % 2.23% 28.63% 19.51% 25.74% 10.23% -55.67% -
  Horiz. % 96.57% 94.47% 73.44% 61.45% 48.87% 44.33% 100.00%
Tax -5,770 -3,988 -97 1,261 6,294 6,936 -4,011 27.46%
  QoQ % -44.68% -4,011.34% -107.69% -79.96% -9.26% 272.92% -
  Horiz. % 143.85% 99.43% 2.42% -31.45% -156.92% -172.92% 100.00%
NP 14,418 15,760 15,255 14,106 16,510 16,204 16,894 -10.04%
  QoQ % -8.52% 3.31% 8.14% -14.56% 1.89% -4.08% -
  Horiz. % 85.34% 93.29% 90.30% 83.50% 97.73% 95.92% 100.00%
NP to SH 14,418 14,732 15,887 14,854 16,564 15,932 16,894 -10.04%
  QoQ % -2.13% -7.27% 6.95% -10.32% 3.97% -5.69% -
  Horiz. % 85.34% 87.20% 94.04% 87.93% 98.05% 94.31% 100.00%
Tax Rate 28.58 % 20.19 % 0.63 % -9.82 % -61.61 % -74.84 % 19.19 % 30.45%
  QoQ % 41.56% 3,104.76% 106.42% 84.06% 17.68% -489.99% -
  Horiz. % 148.93% 105.21% 3.28% -51.17% -321.05% -389.99% 100.00%
Total Cost 272,234 269,996 253,551 257,413 260,890 246,648 232,046 11.25%
  QoQ % 0.83% 6.49% -1.50% -1.33% 5.77% 6.29% -
  Horiz. % 117.32% 116.35% 109.27% 110.93% 112.43% 106.29% 100.00%
Net Worth 0 203,740 200,789 201,010 198,491 194,181 183,512 -
  QoQ % 0.00% 1.47% -0.11% 1.27% 2.22% 5.81% -
  Horiz. % 0.00% 111.02% 109.41% 109.53% 108.16% 105.81% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 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
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 0 203,740 200,789 201,010 198,491 194,181 183,512 -
  QoQ % 0.00% 1.47% -0.11% 1.27% 2.22% 5.81% -
  Horiz. % 0.00% 111.02% 109.41% 109.53% 108.16% 105.81% 100.00%
NOSH 393,281 391,808 393,242 393,674 394,380 394,356 380,495 2.23%
  QoQ % 0.38% -0.36% -0.11% -0.18% 0.01% 3.64% -
  Horiz. % 103.36% 102.97% 103.35% 103.46% 103.65% 103.64% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.03 % 5.52 % 5.68 % 5.20 % 5.95 % 6.16 % 6.79 % -18.14%
  QoQ % -8.88% -2.82% 9.23% -12.61% -3.41% -9.28% -
  Horiz. % 74.08% 81.30% 83.65% 76.58% 87.63% 90.72% 100.00%
ROE - % 7.23 % 7.91 % 7.39 % 8.34 % 8.20 % 9.21 % -
  QoQ % 0.00% -8.60% 7.04% -11.39% 1.71% -10.97% -
  Horiz. % 0.00% 78.50% 85.88% 80.24% 90.55% 89.03% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 72.89 72.93 68.36 68.97 70.34 66.65 65.43 7.47%
  QoQ % -0.05% 6.69% -0.88% -1.95% 5.54% 1.86% -
  Horiz. % 111.40% 111.46% 104.48% 105.41% 107.50% 101.86% 100.00%
EPS 3.66 3.76 4.04 3.77 4.20 4.04 4.44 -12.09%
  QoQ % -2.66% -6.93% 7.16% -10.24% 3.96% -9.01% -
  Horiz. % 82.43% 84.68% 90.99% 84.91% 94.59% 90.99% 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 0.0000 0.5200 0.5106 0.5106 0.5033 0.4924 0.4823 -
  QoQ % 0.00% 1.84% 0.00% 1.45% 2.21% 2.09% -
  Horiz. % 0.00% 107.82% 105.87% 105.87% 104.35% 102.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 58.26 58.08 54.64 55.19 56.38 53.43 50.60 9.86%
  QoQ % 0.31% 6.30% -1.00% -2.11% 5.52% 5.59% -
  Horiz. % 115.14% 114.78% 107.98% 109.07% 111.42% 105.59% 100.00%
EPS 2.93 2.99 3.23 3.02 3.37 3.24 3.43 -9.98%
  QoQ % -2.01% -7.43% 6.95% -10.39% 4.01% -5.54% -
  Horiz. % 85.42% 87.17% 94.17% 88.05% 98.25% 94.46% 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 0.0000 0.4141 0.4081 0.4086 0.4034 0.3947 0.3730 -
  QoQ % 0.00% 1.47% -0.12% 1.29% 2.20% 5.82% -
  Horiz. % 0.00% 111.02% 109.41% 109.54% 108.15% 105.82% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.1400 1.1500 1.1200 1.1400 1.4700 1.5800 1.5900 -
P/RPS 1.56 1.58 1.64 1.65 2.09 2.37 2.43 -25.60%
  QoQ % -1.27% -3.66% -0.61% -21.05% -11.81% -2.47% -
  Horiz. % 64.20% 65.02% 67.49% 67.90% 86.01% 97.53% 100.00%
P/EPS 31.10 30.59 27.72 30.21 35.00 39.11 35.81 -8.98%
  QoQ % 1.67% 10.35% -8.24% -13.69% -10.51% 9.22% -
  Horiz. % 86.85% 85.42% 77.41% 84.36% 97.74% 109.22% 100.00%
EY 3.22 3.27 3.61 3.31 2.86 2.56 2.79 10.04%
  QoQ % -1.53% -9.42% 9.06% 15.73% 11.72% -8.24% -
  Horiz. % 115.41% 117.20% 129.39% 118.64% 102.51% 91.76% 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 0.00 2.21 2.19 2.23 2.92 3.21 3.30 -
  QoQ % 0.00% 0.91% -1.79% -23.63% -9.03% -2.73% -
  Horiz. % 0.00% 66.97% 66.36% 67.58% 88.48% 97.27% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 15/08/12 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 -
Price 1.1600 1.1600 1.2200 1.1800 1.2800 1.5900 1.5400 -
P/RPS 1.59 1.59 1.78 1.71 1.82 2.39 2.35 -22.95%
  QoQ % 0.00% -10.67% 4.09% -6.04% -23.85% 1.70% -
  Horiz. % 67.66% 67.66% 75.74% 72.77% 77.45% 101.70% 100.00%
P/EPS 31.64 30.85 30.20 31.27 30.48 39.36 34.68 -5.94%
  QoQ % 2.56% 2.15% -3.42% 2.59% -22.56% 13.49% -
  Horiz. % 91.23% 88.96% 87.08% 90.17% 87.89% 113.49% 100.00%
EY 3.16 3.24 3.31 3.20 3.28 2.54 2.88 6.39%
  QoQ % -2.47% -2.11% 3.44% -2.44% 29.13% -11.81% -
  Horiz. % 109.72% 112.50% 114.93% 111.11% 113.89% 88.19% 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 0.00 2.23 2.39 2.31 2.54 3.23 3.19 -
  QoQ % 0.00% -6.69% 3.46% -9.06% -21.36% 1.25% -
  Horiz. % 0.00% 69.91% 74.92% 72.41% 79.62% 101.25% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers