Highlights

[3A] QoQ Annualized Quarter Result on 2012-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     3.89%    YoY -     1.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 300,137 300,668 295,308 306,429 298,057 286,652 285,756 3.32%
  QoQ % -0.18% 1.82% -3.63% 2.81% 3.98% 0.31% -
  Horiz. % 105.03% 105.22% 103.34% 107.23% 104.30% 100.31% 100.00%
PBT 15,172 17,414 17,472 21,999 20,752 20,188 19,748 -16.10%
  QoQ % -12.87% -0.33% -20.58% 6.01% 2.79% 2.23% -
  Horiz. % 76.83% 88.18% 88.47% 111.40% 105.08% 102.23% 100.00%
Tax -5,898 -7,058 -6,548 -5,813 -5,172 -5,770 -3,988 29.79%
  QoQ % 16.43% -7.79% -12.64% -12.39% 10.36% -44.68% -
  Horiz. % 147.91% 176.98% 164.19% 145.76% 129.69% 144.68% 100.00%
NP 9,273 10,356 10,924 16,186 15,580 14,418 15,760 -29.76%
  QoQ % -10.45% -5.20% -32.51% 3.89% 8.06% -8.52% -
  Horiz. % 58.84% 65.71% 69.31% 102.70% 98.86% 91.48% 100.00%
NP to SH 9,273 10,356 10,924 16,186 15,580 14,418 14,732 -26.53%
  QoQ % -10.45% -5.20% -32.51% 3.89% 8.06% -2.13% -
  Horiz. % 62.95% 70.30% 74.15% 109.87% 105.76% 97.87% 100.00%
Tax Rate 38.88 % 40.53 % 37.48 % 26.42 % 24.92 % 28.58 % 20.19 % 54.72%
  QoQ % -4.07% 8.14% 41.86% 6.02% -12.81% 41.56% -
  Horiz. % 192.57% 200.74% 185.64% 130.86% 123.43% 141.56% 100.00%
Total Cost 290,864 290,312 284,384 290,243 282,477 272,234 269,996 5.08%
  QoQ % 0.19% 2.08% -2.02% 2.75% 3.76% 0.83% -
  Horiz. % 107.73% 107.52% 105.33% 107.50% 104.62% 100.83% 100.00%
Net Worth 219,848 218,809 217,846 210,618 0 0 203,740 5.20%
  QoQ % 0.47% 0.44% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.91% 107.40% 106.92% 103.38% 0.00% 0.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 219,848 218,809 217,846 210,618 0 0 203,740 5.20%
  QoQ % 0.47% 0.44% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.91% 107.40% 106.92% 103.38% 0.00% 0.00% 100.00%
NOSH 392,937 392,272 395,797 390,467 393,028 393,281 391,808 0.19%
  QoQ % 0.17% -0.89% 1.36% -0.65% -0.06% 0.38% -
  Horiz. % 100.29% 100.12% 101.02% 99.66% 100.31% 100.38% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.09 % 3.44 % 3.70 % 5.28 % 5.23 % 5.03 % 5.52 % -32.05%
  QoQ % -10.17% -7.03% -29.92% 0.96% 3.98% -8.88% -
  Horiz. % 55.98% 62.32% 67.03% 95.65% 94.75% 91.12% 100.00%
ROE 4.22 % 4.73 % 5.01 % 7.68 % - % - % 7.23 % -30.14%
  QoQ % -10.78% -5.59% -34.77% 0.00% 0.00% 0.00% -
  Horiz. % 58.37% 65.42% 69.29% 106.22% 0.00% 0.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 76.38 76.65 74.61 78.48 75.84 72.89 72.93 3.13%
  QoQ % -0.35% 2.73% -4.93% 3.48% 4.05% -0.05% -
  Horiz. % 104.73% 105.10% 102.30% 107.61% 103.99% 99.95% 100.00%
EPS 2.36 2.64 2.76 4.11 3.96 3.66 3.76 -26.67%
  QoQ % -10.61% -4.35% -32.85% 3.79% 8.20% -2.66% -
  Horiz. % 62.77% 70.21% 73.40% 109.31% 105.32% 97.34% 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 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 0.5200 5.00%
  QoQ % 0.30% 1.34% 2.04% 0.00% 0.00% 0.00% -
  Horiz. % 107.60% 107.27% 105.85% 103.73% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.00 61.11 60.02 62.28 60.58 58.26 58.08 3.32%
  QoQ % -0.18% 1.82% -3.63% 2.81% 3.98% 0.31% -
  Horiz. % 105.03% 105.22% 103.34% 107.23% 104.30% 100.31% 100.00%
EPS 1.88 2.10 2.22 3.29 3.17 2.93 2.99 -26.59%
  QoQ % -10.48% -5.41% -32.52% 3.79% 8.19% -2.01% -
  Horiz. % 62.88% 70.23% 74.25% 110.03% 106.02% 97.99% 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 0.4468 0.4447 0.4428 0.4281 0.0000 0.0000 0.4141 5.19%
  QoQ % 0.47% 0.43% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.90% 107.39% 106.93% 103.38% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 1.1500 -
P/RPS 1.30 1.37 1.41 1.39 1.32 1.56 1.58 -12.18%
  QoQ % -5.11% -2.84% 1.44% 5.30% -15.38% -1.27% -
  Horiz. % 82.28% 86.71% 89.24% 87.97% 83.54% 98.73% 100.00%
P/EPS 41.95 39.77 38.04 26.29 25.23 31.10 30.59 23.41%
  QoQ % 5.48% 4.55% 44.69% 4.20% -18.87% 1.67% -
  Horiz. % 137.14% 130.01% 124.35% 85.94% 82.48% 101.67% 100.00%
EY 2.38 2.51 2.63 3.80 3.96 3.22 3.27 -19.07%
  QoQ % -5.18% -4.56% -30.79% -4.04% 22.98% -1.53% -
  Horiz. % 72.78% 76.76% 80.43% 116.21% 121.10% 98.47% 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 1.77 1.88 1.91 2.02 0.00 0.00 2.21 -13.75%
  QoQ % -5.85% -1.57% -5.45% 0.00% 0.00% 0.00% -
  Horiz. % 80.09% 85.07% 86.43% 91.40% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 -
Price 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 1.1600 -
P/RPS 1.22 1.34 1.37 1.27 1.45 1.59 1.59 -16.17%
  QoQ % -8.96% -2.19% 7.87% -12.41% -8.81% 0.00% -
  Horiz. % 76.73% 84.28% 86.16% 79.87% 91.19% 100.00% 100.00%
P/EPS 39.41 39.02 36.96 24.12 27.75 31.64 30.85 17.72%
  QoQ % 1.00% 5.57% 53.23% -13.08% -12.29% 2.56% -
  Horiz. % 127.75% 126.48% 119.81% 78.18% 89.95% 102.56% 100.00%
EY 2.54 2.56 2.71 4.15 3.60 3.16 3.24 -14.97%
  QoQ % -0.78% -5.54% -34.70% 15.28% 13.92% -2.47% -
  Horiz. % 78.40% 79.01% 83.64% 128.09% 111.11% 97.53% 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 1.66 1.85 1.85 1.85 0.00 0.00 2.23 -17.85%
  QoQ % -10.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.44% 82.96% 82.96% 82.96% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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