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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers