Highlights

[3A] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     -0.62%    YoY -     20.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 164,513 156,498 132,296 152,252 160,100 163,290 150,188 6.26%
  QoQ % 5.12% 18.29% -13.11% -4.90% -1.95% 8.72% -
  Horiz. % 109.54% 104.20% 88.09% 101.37% 106.60% 108.72% 100.00%
PBT 22,952 20,318 11,572 12,691 15,892 17,186 9,740 76.99%
  QoQ % 12.96% 75.58% -8.82% -20.14% -7.53% 76.45% -
  Horiz. % 235.65% 208.60% 118.81% 130.30% 163.16% 176.45% 100.00%
Tax -4,920 -5,066 -3,024 -554 -3,678 -3,788 -1,908 87.93%
  QoQ % 2.88% -67.53% -445.85% 84.94% 2.89% -98.53% -
  Horiz. % 257.86% 265.51% 158.49% 29.04% 192.80% 198.53% 100.00%
NP 18,032 15,252 8,548 12,137 12,213 13,398 7,832 74.27%
  QoQ % 18.23% 78.43% -29.57% -0.62% -8.84% 71.07% -
  Horiz. % 230.23% 194.74% 109.14% 154.97% 155.94% 171.07% 100.00%
NP to SH 18,032 15,252 8,548 12,137 12,213 13,398 7,832 74.27%
  QoQ % 18.23% 78.43% -29.57% -0.62% -8.84% 71.07% -
  Horiz. % 230.23% 194.74% 109.14% 154.97% 155.94% 171.07% 100.00%
Tax Rate 21.44 % 24.93 % 26.13 % 4.37 % 23.15 % 22.04 % 19.59 % 6.19%
  QoQ % -14.00% -4.59% 497.94% -81.12% 5.04% 12.51% -
  Horiz. % 109.44% 127.26% 133.38% 22.31% 118.17% 112.51% 100.00%
Total Cost 146,481 141,246 123,748 140,115 147,886 149,892 142,356 1.92%
  QoQ % 3.71% 14.14% -11.68% -5.26% -1.34% 5.29% -
  Horiz. % 102.90% 99.22% 86.93% 98.43% 103.89% 105.29% 100.00%
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
  QoQ % 7.22% 6.20% -0.66% 0.00% 0.00% 0.00% -
  Horiz. % 187.27% 174.66% 164.46% 165.56% 0.00% 100.00% -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,108 84,039 79,130 79,660 0 48,116 0 -
  QoQ % 7.22% 6.20% -0.66% 0.00% 0.00% 0.00% -
  Horiz. % 187.27% 174.66% 164.46% 165.56% 0.00% 100.00% -
NOSH 308,063 307,499 309,710 308,045 236,487 200,568 191,603 37.20%
  QoQ % 0.18% -0.71% 0.54% 30.26% 17.91% 4.68% -
  Horiz. % 160.78% 160.49% 161.64% 160.77% 123.43% 104.68% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.96 % 9.75 % 6.46 % 7.97 % 7.63 % 8.21 % 5.21 % 64.10%
  QoQ % 12.41% 50.93% -18.95% 4.46% -7.06% 57.58% -
  Horiz. % 210.36% 187.14% 123.99% 152.98% 146.45% 157.58% 100.00%
ROE 20.01 % 18.15 % 10.80 % 15.24 % - % 27.84 % - % -
  QoQ % 10.25% 68.06% -29.13% 0.00% 0.00% 0.00% -
  Horiz. % 71.88% 65.19% 38.79% 54.74% 0.00% 100.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 53.40 50.89 42.72 49.43 67.70 81.41 78.38 -22.56%
  QoQ % 4.93% 19.12% -13.57% -26.99% -16.84% 3.87% -
  Horiz. % 68.13% 64.93% 54.50% 63.06% 86.37% 103.87% 100.00%
EPS 5.85 4.96 2.76 3.94 3.96 6.68 2.56 73.40%
  QoQ % 17.94% 79.71% -29.95% -0.51% -40.72% 160.94% -
  Horiz. % 228.52% 193.75% 107.81% 153.91% 154.69% 260.94% 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 0.2925 0.2733 0.2555 0.2586 0.0000 0.2399 0.0000 -
  QoQ % 7.03% 6.97% -1.20% 0.00% 0.00% 0.00% -
  Horiz. % 121.93% 113.92% 106.50% 107.79% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 33.44 31.81 26.89 30.95 32.54 33.19 30.53 6.25%
  QoQ % 5.12% 18.30% -13.12% -4.89% -1.96% 8.71% -
  Horiz. % 109.53% 104.19% 88.08% 101.38% 106.58% 108.71% 100.00%
EPS 3.67 3.10 1.74 2.47 2.48 2.72 1.59 74.57%
  QoQ % 18.39% 78.16% -29.55% -0.40% -8.82% 71.07% -
  Horiz. % 230.82% 194.97% 109.43% 155.35% 155.97% 171.07% 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 0.1831 0.1708 0.1608 0.1619 0.0000 0.0978 0.0000 -
  QoQ % 7.20% 6.22% -0.68% 0.00% 0.00% 0.00% -
  Horiz. % 187.22% 174.64% 164.42% 165.54% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.8200 0.4100 0.3200 0.3200 0.3600 0.3400 0.3600 -
P/RPS 1.54 0.81 0.75 0.65 0.53 0.42 0.46 123.63%
  QoQ % 90.12% 8.00% 15.38% 22.64% 26.19% -8.70% -
  Horiz. % 334.78% 176.09% 163.04% 141.30% 115.22% 91.30% 100.00%
P/EPS 14.01 8.27 11.59 8.12 6.97 5.09 8.81 36.20%
  QoQ % 69.41% -28.65% 42.73% 16.50% 36.94% -42.22% -
  Horiz. % 159.02% 93.87% 131.56% 92.17% 79.11% 57.78% 100.00%
EY 7.14 12.10 8.63 12.31 14.35 19.65 11.35 -26.56%
  QoQ % -40.99% 40.21% -29.89% -14.22% -26.97% 73.13% -
  Horiz. % 62.91% 106.61% 76.04% 108.46% 126.43% 173.13% 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 2.80 1.50 1.25 1.24 0.00 1.42 0.00 -
  QoQ % 86.67% 20.00% 0.81% 0.00% 0.00% 0.00% -
  Horiz. % 197.18% 105.63% 88.03% 87.32% 0.00% 100.00% -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 -
Price 1.4400 0.6000 0.3400 0.3400 0.3400 0.3000 0.3800 -
P/RPS 2.70 1.18 0.80 0.69 0.50 0.37 0.48 215.96%
  QoQ % 128.81% 47.50% 15.94% 38.00% 35.14% -22.92% -
  Horiz. % 562.50% 245.83% 166.67% 143.75% 104.17% 77.08% 100.00%
P/EPS 24.60 12.10 12.32 8.63 6.58 4.49 9.30 91.15%
  QoQ % 103.31% -1.79% 42.76% 31.16% 46.55% -51.72% -
  Horiz. % 264.52% 130.11% 132.47% 92.80% 70.75% 48.28% 100.00%
EY 4.06 8.27 8.12 11.59 15.19 22.27 10.76 -47.75%
  QoQ % -50.91% 1.85% -29.94% -23.70% -31.79% 106.97% -
  Horiz. % 37.73% 76.86% 75.46% 107.71% 141.17% 206.97% 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 4.92 2.20 1.33 1.31 0.00 1.25 0.00 -
  QoQ % 123.64% 65.41% 1.53% 0.00% 0.00% 0.00% -
  Horiz. % 393.60% 176.00% 106.40% 104.80% 0.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers