Highlights

[3A] QoQ Annualized Quarter Result on 2009-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -29.57%    YoY -     9.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 178,582 164,513 156,498 132,296 152,252 160,100 163,290 6.13%
  QoQ % 8.55% 5.12% 18.29% -13.11% -4.90% -1.95% -
  Horiz. % 109.36% 100.75% 95.84% 81.02% 93.24% 98.05% 100.00%
PBT 23,707 22,952 20,318 11,572 12,691 15,892 17,186 23.85%
  QoQ % 3.29% 12.96% 75.58% -8.82% -20.14% -7.53% -
  Horiz. % 137.94% 133.55% 118.22% 67.33% 73.84% 92.47% 100.00%
Tax -5,668 -4,920 -5,066 -3,024 -554 -3,678 -3,788 30.73%
  QoQ % -15.20% 2.88% -67.53% -445.85% 84.94% 2.89% -
  Horiz. % 149.63% 129.88% 133.74% 79.83% 14.63% 97.11% 100.00%
NP 18,039 18,032 15,252 8,548 12,137 12,213 13,398 21.87%
  QoQ % 0.04% 18.23% 78.43% -29.57% -0.62% -8.84% -
  Horiz. % 134.64% 134.59% 113.84% 63.80% 90.59% 91.16% 100.00%
NP to SH 18,039 18,032 15,252 8,548 12,137 12,213 13,398 21.87%
  QoQ % 0.04% 18.23% 78.43% -29.57% -0.62% -8.84% -
  Horiz. % 134.64% 134.59% 113.84% 63.80% 90.59% 91.16% 100.00%
Tax Rate 23.91 % 21.44 % 24.93 % 26.13 % 4.37 % 23.15 % 22.04 % 5.56%
  QoQ % 11.52% -14.00% -4.59% 497.94% -81.12% 5.04% -
  Horiz. % 108.48% 97.28% 113.11% 118.56% 19.83% 105.04% 100.00%
Total Cost 160,543 146,481 141,246 123,748 140,115 147,886 149,892 4.67%
  QoQ % 9.60% 3.71% 14.14% -11.68% -5.26% -1.34% -
  Horiz. % 107.11% 97.72% 94.23% 82.56% 93.48% 98.66% 100.00%
Net Worth 116,652 90,108 84,039 79,130 79,660 0 48,116 80.18%
  QoQ % 29.46% 7.22% 6.20% -0.66% 0.00% 0.00% -
  Horiz. % 242.44% 187.27% 174.66% 164.46% 165.56% 0.00% 100.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 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
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,652 90,108 84,039 79,130 79,660 0 48,116 80.18%
  QoQ % 29.46% 7.22% 6.20% -0.66% 0.00% 0.00% -
  Horiz. % 242.44% 187.27% 174.66% 164.46% 165.56% 0.00% 100.00%
NOSH 316,473 308,063 307,499 309,710 308,045 236,487 200,568 35.42%
  QoQ % 2.73% 0.18% -0.71% 0.54% 30.26% 17.91% -
  Horiz. % 157.79% 153.60% 153.31% 154.42% 153.59% 117.91% 100.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.10 % 10.96 % 9.75 % 6.46 % 7.97 % 7.63 % 8.21 % 14.77%
  QoQ % -7.85% 12.41% 50.93% -18.95% 4.46% -7.06% -
  Horiz. % 123.02% 133.50% 118.76% 78.68% 97.08% 92.94% 100.00%
ROE 15.46 % 20.01 % 18.15 % 10.80 % 15.24 % - % 27.84 % -32.37%
  QoQ % -22.74% 10.25% 68.06% -29.13% 0.00% 0.00% -
  Horiz. % 55.53% 71.88% 65.19% 38.79% 54.74% 0.00% 100.00%
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 56.43 53.40 50.89 42.72 49.43 67.70 81.41 -21.62%
  QoQ % 5.67% 4.93% 19.12% -13.57% -26.99% -16.84% -
  Horiz. % 69.32% 65.59% 62.51% 52.48% 60.72% 83.16% 100.00%
EPS 5.70 5.85 4.96 2.76 3.94 3.96 6.68 -10.01%
  QoQ % -2.56% 17.94% 79.71% -29.95% -0.51% -40.72% -
  Horiz. % 85.33% 87.57% 74.25% 41.32% 58.98% 59.28% 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 0.3686 0.2925 0.2733 0.2555 0.2586 0.0000 0.2399 33.05%
  QoQ % 26.02% 7.03% 6.97% -1.20% 0.00% 0.00% -
  Horiz. % 153.65% 121.93% 113.92% 106.50% 107.79% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.30 33.44 31.81 26.89 30.95 32.54 33.19 6.14%
  QoQ % 8.55% 5.12% 18.30% -13.12% -4.89% -1.96% -
  Horiz. % 109.37% 100.75% 95.84% 81.02% 93.25% 98.04% 100.00%
EPS 3.67 3.67 3.10 1.74 2.47 2.48 2.72 22.04%
  QoQ % 0.00% 18.39% 78.16% -29.55% -0.40% -8.82% -
  Horiz. % 134.93% 134.93% 113.97% 63.97% 90.81% 91.18% 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 0.2371 0.1831 0.1708 0.1608 0.1619 0.0000 0.0978 80.18%
  QoQ % 29.49% 7.20% 6.22% -0.68% 0.00% 0.00% -
  Horiz. % 242.43% 187.22% 174.64% 164.42% 165.54% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.5100 0.8200 0.4100 0.3200 0.3200 0.3600 0.3400 -
P/RPS 2.68 1.54 0.81 0.75 0.65 0.53 0.42 242.87%
  QoQ % 74.03% 90.12% 8.00% 15.38% 22.64% 26.19% -
  Horiz. % 638.10% 366.67% 192.86% 178.57% 154.76% 126.19% 100.00%
P/EPS 26.49 14.01 8.27 11.59 8.12 6.97 5.09 199.41%
  QoQ % 89.08% 69.41% -28.65% 42.73% 16.50% 36.94% -
  Horiz. % 520.43% 275.25% 162.48% 227.70% 159.53% 136.94% 100.00%
EY 3.77 7.14 12.10 8.63 12.31 14.35 19.65 -66.63%
  QoQ % -47.20% -40.99% 40.21% -29.89% -14.22% -26.97% -
  Horiz. % 19.19% 36.34% 61.58% 43.92% 62.65% 73.03% 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 4.10 2.80 1.50 1.25 1.24 0.00 1.42 102.38%
  QoQ % 46.43% 86.67% 20.00% 0.81% 0.00% 0.00% -
  Horiz. % 288.73% 197.18% 105.63% 88.03% 87.32% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 -
Price 2.2900 1.4400 0.6000 0.3400 0.3400 0.3400 0.3000 -
P/RPS 4.06 2.70 1.18 0.80 0.69 0.50 0.37 391.65%
  QoQ % 50.37% 128.81% 47.50% 15.94% 38.00% 35.14% -
  Horiz. % 1,097.30% 729.73% 318.92% 216.22% 186.49% 135.14% 100.00%
P/EPS 40.18 24.60 12.10 12.32 8.63 6.58 4.49 329.31%
  QoQ % 63.33% 103.31% -1.79% 42.76% 31.16% 46.55% -
  Horiz. % 894.88% 547.88% 269.49% 274.39% 192.20% 146.55% 100.00%
EY 2.49 4.06 8.27 8.12 11.59 15.19 22.27 -76.70%
  QoQ % -38.67% -50.91% 1.85% -29.94% -23.70% -31.79% -
  Horiz. % 11.18% 18.23% 37.14% 36.46% 52.04% 68.21% 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 6.21 4.92 2.20 1.33 1.31 0.00 1.25 190.30%
  QoQ % 26.22% 123.64% 65.41% 1.53% 0.00% 0.00% -
  Horiz. % 496.80% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers