Highlights

[3A] QoQ Annualized Quarter Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     31.87%    YoY -     178.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 248,940 245,496 236,764 245,304 178,582 164,513 156,498 36.15%
  QoQ % 1.40% 3.69% -3.48% 37.36% 8.55% 5.12% -
  Horiz. % 159.07% 156.87% 151.29% 156.75% 114.11% 105.12% 100.00%
PBT 20,905 23,049 27,918 29,504 23,707 22,952 20,318 1.91%
  QoQ % -9.30% -17.44% -5.38% 24.45% 3.29% 12.96% -
  Horiz. % 102.89% 113.44% 137.41% 145.21% 116.68% 112.96% 100.00%
Tax -4,011 -5,414 -6,778 -5,716 -5,668 -4,920 -5,066 -14.38%
  QoQ % 25.92% 20.11% -18.58% -0.85% -15.20% 2.88% -
  Horiz. % 79.17% 106.88% 133.79% 112.83% 111.88% 97.12% 100.00%
NP 16,894 17,634 21,140 23,788 18,039 18,032 15,252 7.03%
  QoQ % -4.20% -16.58% -11.13% 31.87% 0.04% 18.23% -
  Horiz. % 110.77% 115.62% 138.60% 155.97% 118.27% 118.23% 100.00%
NP to SH 16,894 17,634 21,140 23,788 18,039 18,032 15,252 7.03%
  QoQ % -4.20% -16.58% -11.13% 31.87% 0.04% 18.23% -
  Horiz. % 110.77% 115.62% 138.60% 155.97% 118.27% 118.23% 100.00%
Tax Rate 19.19 % 23.49 % 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % -15.97%
  QoQ % -18.31% -3.25% 25.35% -18.99% 11.52% -14.00% -
  Horiz. % 76.98% 94.22% 97.39% 77.70% 95.91% 86.00% 100.00%
Total Cost 232,046 227,861 215,624 221,516 160,543 146,481 141,246 39.10%
  QoQ % 1.84% 5.68% -2.66% 37.98% 9.60% 3.71% -
  Horiz. % 164.29% 161.32% 152.66% 156.83% 113.66% 103.71% 100.00%
Net Worth 183,512 181,717 146,797 142,100 116,652 90,108 84,039 68.08%
  QoQ % 0.99% 23.79% 3.31% 21.82% 29.46% 7.22% -
  Horiz. % 218.36% 216.23% 174.68% 169.09% 138.81% 107.22% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 5,994 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 33.99 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 183,512 181,717 146,797 142,100 116,652 90,108 84,039 68.08%
  QoQ % 0.99% 23.79% 3.31% 21.82% 29.46% 7.22% -
  Horiz. % 218.36% 216.23% 174.68% 169.09% 138.81% 107.22% 100.00%
NOSH 380,495 374,674 369,580 369,378 316,473 308,063 307,499 15.21%
  QoQ % 1.55% 1.38% 0.05% 16.72% 2.73% 0.18% -
  Horiz. % 123.74% 121.85% 120.19% 120.12% 102.92% 100.18% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.79 % 7.18 % 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % -21.38%
  QoQ % -5.43% -19.60% -7.94% -3.96% -7.85% 12.41% -
  Horiz. % 69.64% 73.64% 91.59% 99.49% 103.59% 112.41% 100.00%
ROE 9.21 % 9.70 % 14.40 % 16.74 % 15.46 % 20.01 % 18.15 % -36.30%
  QoQ % -5.05% -32.64% -13.98% 8.28% -22.74% 10.25% -
  Horiz. % 50.74% 53.44% 79.34% 92.23% 85.18% 110.25% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.43 65.52 64.06 66.41 56.43 53.40 50.89 18.19%
  QoQ % -0.14% 2.28% -3.54% 17.69% 5.67% 4.93% -
  Horiz. % 128.57% 128.75% 125.88% 130.50% 110.89% 104.93% 100.00%
EPS 4.44 4.71 5.72 6.44 5.70 5.85 4.96 -7.10%
  QoQ % -5.73% -17.66% -11.18% 12.98% -2.56% 17.94% -
  Horiz. % 89.52% 94.96% 115.32% 129.84% 114.92% 117.94% 100.00%
DPS 0.00 1.60 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 45.88%
  QoQ % -0.56% 22.10% 3.25% 4.37% 26.02% 7.03% -
  Horiz. % 176.47% 177.46% 145.33% 140.76% 134.87% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.60 49.90 48.12 49.86 36.30 33.44 31.81 36.15%
  QoQ % 1.40% 3.70% -3.49% 37.36% 8.55% 5.12% -
  Horiz. % 159.07% 156.87% 151.27% 156.74% 114.12% 105.12% 100.00%
EPS 3.43 3.58 4.30 4.83 3.67 3.67 3.10 6.96%
  QoQ % -4.19% -16.74% -10.97% 31.61% 0.00% 18.39% -
  Horiz. % 110.65% 115.48% 138.71% 155.81% 118.39% 118.39% 100.00%
DPS 0.00 1.22 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3730 0.3693 0.2984 0.2888 0.2371 0.1831 0.1708 68.09%
  QoQ % 1.00% 23.76% 3.32% 21.81% 29.49% 7.20% -
  Horiz. % 218.38% 216.22% 174.71% 169.09% 138.82% 107.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 -
P/RPS 2.43 2.70 2.54 3.06 2.68 1.54 0.81 107.59%
  QoQ % -10.00% 6.30% -16.99% 14.18% 74.03% 90.12% -
  Horiz. % 300.00% 333.33% 313.58% 377.78% 330.86% 190.12% 100.00%
P/EPS 35.81 37.61 28.50 31.52 26.49 14.01 8.27 164.96%
  QoQ % -4.79% 31.96% -9.58% 18.99% 89.08% 69.41% -
  Horiz. % 433.01% 454.78% 344.62% 381.14% 320.31% 169.41% 100.00%
EY 2.79 2.66 3.51 3.17 3.77 7.14 12.10 -62.30%
  QoQ % 4.89% -24.22% 10.73% -15.92% -47.20% -40.99% -
  Horiz. % 23.06% 21.98% 29.01% 26.20% 31.16% 59.01% 100.00%
DY 0.00 0.90 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.30 3.65 4.10 5.28 4.10 2.80 1.50 68.91%
  QoQ % -9.59% -10.98% -22.35% 28.78% 46.43% 86.67% -
  Horiz. % 220.00% 243.33% 273.33% 352.00% 273.33% 186.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 -
Price 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 -
P/RPS 2.35 2.38 2.86 2.36 4.06 2.70 1.18 58.09%
  QoQ % -1.26% -16.78% 21.19% -41.87% 50.37% 128.81% -
  Horiz. % 199.15% 201.69% 242.37% 200.00% 344.07% 228.81% 100.00%
P/EPS 34.68 33.14 31.99 24.38 40.18 24.60 12.10 101.39%
  QoQ % 4.65% 3.59% 31.21% -39.32% 63.33% 103.31% -
  Horiz. % 286.61% 273.88% 264.38% 201.49% 332.07% 203.31% 100.00%
EY 2.88 3.02 3.13 4.10 2.49 4.06 8.27 -50.41%
  QoQ % -4.64% -3.51% -23.66% 64.66% -38.67% -50.91% -
  Horiz. % 34.82% 36.52% 37.85% 49.58% 30.11% 49.09% 100.00%
DY 0.00 1.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.19 3.22 4.61 4.08 6.21 4.92 2.20 28.02%
  QoQ % -0.93% -30.15% 12.99% -34.30% 26.22% 123.64% -
  Horiz. % 145.00% 146.36% 209.55% 185.45% 282.27% 223.64% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2150 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.260.00 
 KOTRA 3.360.00 
 UCREST 0.1450.00 
 GENM-C73 0.0050.00 
 PUC 0.240.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.520.00 
 BTECH 0.500.00 

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!

TOP ARTICLES

1. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
2. SUPERMAX - BEYOND GLOVES !!! freetospeak
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
5. PublicInvest Research Daily - 19 October 2020 PublicInvest Research
6. Covid 19 cases in Malaysia - Koon Yew Yin Koon Yew Yin's Blog
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS