Highlights

[3A] QoQ Annualized Quarter Result on 2009-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     0.04%    YoY -     48.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 245,496 236,764 245,304 178,582 164,513 156,498 132,296 50.95%
  QoQ % 3.69% -3.48% 37.36% 8.55% 5.12% 18.29% -
  Horiz. % 185.57% 178.97% 185.42% 134.99% 124.35% 118.29% 100.00%
PBT 23,049 27,918 29,504 23,707 22,952 20,318 11,572 58.24%
  QoQ % -17.44% -5.38% 24.45% 3.29% 12.96% 75.58% -
  Horiz. % 199.18% 241.25% 254.96% 204.87% 198.34% 175.58% 100.00%
Tax -5,414 -6,778 -5,716 -5,668 -4,920 -5,066 -3,024 47.40%
  QoQ % 20.11% -18.58% -0.85% -15.20% 2.88% -67.53% -
  Horiz. % 179.06% 224.14% 189.02% 187.43% 162.70% 167.53% 100.00%
NP 17,634 21,140 23,788 18,039 18,032 15,252 8,548 61.99%
  QoQ % -16.58% -11.13% 31.87% 0.04% 18.23% 78.43% -
  Horiz. % 206.30% 247.31% 278.29% 211.03% 210.95% 178.43% 100.00%
NP to SH 17,634 21,140 23,788 18,039 18,032 15,252 8,548 61.99%
  QoQ % -16.58% -11.13% 31.87% 0.04% 18.23% 78.43% -
  Horiz. % 206.30% 247.31% 278.29% 211.03% 210.95% 178.43% 100.00%
Tax Rate 23.49 % 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % 26.13 % -6.85%
  QoQ % -3.25% 25.35% -18.99% 11.52% -14.00% -4.59% -
  Horiz. % 89.90% 92.92% 74.13% 91.50% 82.05% 95.41% 100.00%
Total Cost 227,861 215,624 221,516 160,543 146,481 141,246 123,748 50.17%
  QoQ % 5.68% -2.66% 37.98% 9.60% 3.71% 14.14% -
  Horiz. % 184.13% 174.24% 179.01% 129.73% 118.37% 114.14% 100.00%
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
  QoQ % 23.79% 3.31% 21.82% 29.46% 7.22% 6.20% -
  Horiz. % 229.64% 185.51% 179.58% 147.42% 113.87% 106.20% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 5,994 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 33.99 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
  QoQ % 23.79% 3.31% 21.82% 29.46% 7.22% 6.20% -
  Horiz. % 229.64% 185.51% 179.58% 147.42% 113.87% 106.20% 100.00%
NOSH 374,674 369,580 369,378 316,473 308,063 307,499 309,710 13.52%
  QoQ % 1.38% 0.05% 16.72% 2.73% 0.18% -0.71% -
  Horiz. % 120.98% 119.33% 119.27% 102.18% 99.47% 99.29% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.18 % 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % 6.46 % 7.29%
  QoQ % -19.60% -7.94% -3.96% -7.85% 12.41% 50.93% -
  Horiz. % 111.15% 138.24% 150.15% 156.35% 169.66% 150.93% 100.00%
ROE 9.70 % 14.40 % 16.74 % 15.46 % 20.01 % 18.15 % 10.80 % -6.90%
  QoQ % -32.64% -13.98% 8.28% -22.74% 10.25% 68.06% -
  Horiz. % 89.81% 133.33% 155.00% 143.15% 185.28% 168.06% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 65.52 64.06 66.41 56.43 53.40 50.89 42.72 32.96%
  QoQ % 2.28% -3.54% 17.69% 5.67% 4.93% 19.12% -
  Horiz. % 153.37% 149.95% 155.45% 132.09% 125.00% 119.12% 100.00%
EPS 4.71 5.72 6.44 5.70 5.85 4.96 2.76 42.76%
  QoQ % -17.66% -11.18% 12.98% -2.56% 17.94% 79.71% -
  Horiz. % 170.65% 207.25% 233.33% 206.52% 211.96% 179.71% 100.00%
DPS 1.60 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. % 100.00% - - - - - -
NAPS 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 53.25%
  QoQ % 22.10% 3.25% 4.37% 26.02% 7.03% 6.97% -
  Horiz. % 189.82% 155.46% 150.57% 144.27% 114.48% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.90 48.12 49.86 36.30 33.44 31.81 26.89 50.95%
  QoQ % 3.70% -3.49% 37.36% 8.55% 5.12% 18.30% -
  Horiz. % 185.57% 178.95% 185.42% 134.99% 124.36% 118.30% 100.00%
EPS 3.58 4.30 4.83 3.67 3.67 3.10 1.74 61.70%
  QoQ % -16.74% -10.97% 31.61% 0.00% 18.39% 78.16% -
  Horiz. % 205.75% 247.13% 277.59% 210.92% 210.92% 178.16% 100.00%
DPS 1.22 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. % 100.00% - - - - - -
NAPS 0.3693 0.2984 0.2888 0.2371 0.1831 0.1708 0.1608 73.98%
  QoQ % 23.76% 3.32% 21.81% 29.49% 7.20% 6.22% -
  Horiz. % 229.66% 185.57% 179.60% 147.45% 113.87% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 -
P/RPS 2.70 2.54 3.06 2.68 1.54 0.81 0.75 134.71%
  QoQ % 6.30% -16.99% 14.18% 74.03% 90.12% 8.00% -
  Horiz. % 360.00% 338.67% 408.00% 357.33% 205.33% 108.00% 100.00%
P/EPS 37.61 28.50 31.52 26.49 14.01 8.27 11.59 119.03%
  QoQ % 31.96% -9.58% 18.99% 89.08% 69.41% -28.65% -
  Horiz. % 324.50% 245.90% 271.96% 228.56% 120.88% 71.35% 100.00%
EY 2.66 3.51 3.17 3.77 7.14 12.10 8.63 -54.34%
  QoQ % -24.22% 10.73% -15.92% -47.20% -40.99% 40.21% -
  Horiz. % 30.82% 40.67% 36.73% 43.68% 82.73% 140.21% 100.00%
DY 0.90 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. % 100.00% - - - - - -
P/NAPS 3.65 4.10 5.28 4.10 2.80 1.50 1.25 104.16%
  QoQ % -10.98% -22.35% 28.78% 46.43% 86.67% 20.00% -
  Horiz. % 292.00% 328.00% 422.40% 328.00% 224.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 -
Price 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 -
P/RPS 2.38 2.86 2.36 4.06 2.70 1.18 0.80 106.71%
  QoQ % -16.78% 21.19% -41.87% 50.37% 128.81% 47.50% -
  Horiz. % 297.50% 357.50% 295.00% 507.50% 337.50% 147.50% 100.00%
P/EPS 33.14 31.99 24.38 40.18 24.60 12.10 12.32 93.30%
  QoQ % 3.59% 31.21% -39.32% 63.33% 103.31% -1.79% -
  Horiz. % 268.99% 259.66% 197.89% 326.14% 199.68% 98.21% 100.00%
EY 3.02 3.13 4.10 2.49 4.06 8.27 8.12 -48.25%
  QoQ % -3.51% -23.66% 64.66% -38.67% -50.91% 1.85% -
  Horiz. % 37.19% 38.55% 50.49% 30.67% 50.00% 101.85% 100.00%
DY 1.03 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. % 100.00% - - - - - -
P/NAPS 3.22 4.61 4.08 6.21 4.92 2.20 1.33 80.21%
  QoQ % -30.15% 12.99% -34.30% 26.22% 123.64% 65.41% -
  Horiz. % 242.11% 346.62% 306.77% 466.92% 369.92% 165.41% 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.
 


 

247  285  522  1220 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.37-0.14 
 HSI-H8K 0.155+0.045 
 TDM 0.315+0.015 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers