Highlights

[3A] QoQ Annualized Quarter Result on 2011-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.69%    YoY -     -33.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 268,806 271,520 277,400 262,852 248,940 245,496 236,764 8.80%
  QoQ % -1.00% -2.12% 5.53% 5.59% 1.40% 3.69% -
  Horiz. % 113.53% 114.68% 117.16% 111.02% 105.14% 103.69% 100.00%
PBT 15,352 12,845 10,216 9,268 20,905 23,049 27,918 -32.81%
  QoQ % 19.51% 25.74% 10.23% -55.67% -9.30% -17.44% -
  Horiz. % 54.99% 46.01% 36.59% 33.20% 74.88% 82.56% 100.00%
Tax -97 1,261 6,294 6,936 -4,011 -5,414 -6,778 -94.06%
  QoQ % -107.69% -79.96% -9.26% 272.92% 25.92% 20.11% -
  Horiz. % 1.43% -18.61% -92.86% -102.33% 59.18% 79.89% 100.00%
NP 15,255 14,106 16,510 16,204 16,894 17,634 21,140 -19.50%
  QoQ % 8.14% -14.56% 1.89% -4.08% -4.20% -16.58% -
  Horiz. % 72.16% 66.73% 78.10% 76.65% 79.91% 83.42% 100.00%
NP to SH 15,887 14,854 16,564 15,932 16,894 17,634 21,140 -17.30%
  QoQ % 6.95% -10.32% 3.97% -5.69% -4.20% -16.58% -
  Horiz. % 75.15% 70.27% 78.35% 75.36% 79.91% 83.42% 100.00%
Tax Rate 0.63 % -9.82 % -61.61 % -74.84 % 19.19 % 23.49 % 24.28 % -91.18%
  QoQ % 106.42% 84.06% 17.68% -489.99% -18.31% -3.25% -
  Horiz. % 2.59% -40.44% -253.75% -308.24% 79.04% 96.75% 100.00%
Total Cost 253,551 257,413 260,890 246,648 232,046 227,861 215,624 11.37%
  QoQ % -1.50% -1.33% 5.77% 6.29% 1.84% 5.68% -
  Horiz. % 117.59% 119.38% 120.99% 114.39% 107.62% 105.68% 100.00%
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.15%
  QoQ % -0.11% 1.27% 2.22% 5.81% 0.99% 23.79% -
  Horiz. % 136.78% 136.93% 135.21% 132.28% 125.01% 123.79% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 5,994 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 33.99 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.15%
  QoQ % -0.11% 1.27% 2.22% 5.81% 0.99% 23.79% -
  Horiz. % 136.78% 136.93% 135.21% 132.28% 125.01% 123.79% 100.00%
NOSH 393,242 393,674 394,380 394,356 380,495 374,674 369,580 4.21%
  QoQ % -0.11% -0.18% 0.01% 3.64% 1.55% 1.38% -
  Horiz. % 106.40% 106.52% 106.71% 106.70% 102.95% 101.38% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.68 % 5.20 % 5.95 % 6.16 % 6.79 % 7.18 % 8.93 % -25.98%
  QoQ % 9.23% -12.61% -3.41% -9.28% -5.43% -19.60% -
  Horiz. % 63.61% 58.23% 66.63% 68.98% 76.04% 80.40% 100.00%
ROE 7.91 % 7.39 % 8.34 % 8.20 % 9.21 % 9.70 % 14.40 % -32.85%
  QoQ % 7.04% -11.39% 1.71% -10.97% -5.05% -32.64% -
  Horiz. % 54.93% 51.32% 57.92% 56.94% 63.96% 67.36% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.36 68.97 70.34 66.65 65.43 65.52 64.06 4.41%
  QoQ % -0.88% -1.95% 5.54% 1.86% -0.14% 2.28% -
  Horiz. % 106.71% 107.66% 109.80% 104.04% 102.14% 102.28% 100.00%
EPS 4.04 3.77 4.20 4.04 4.44 4.71 5.72 -20.64%
  QoQ % 7.16% -10.24% 3.96% -9.01% -5.73% -17.66% -
  Horiz. % 70.63% 65.91% 73.43% 70.63% 77.62% 82.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5106 0.5106 0.5033 0.4924 0.4823 0.4850 0.3972 18.17%
  QoQ % 0.00% 1.45% 2.21% 2.09% -0.56% 22.10% -
  Horiz. % 128.55% 128.55% 126.71% 123.97% 121.42% 122.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.64 55.19 56.38 53.43 50.60 49.90 48.12 8.82%
  QoQ % -1.00% -2.11% 5.52% 5.59% 1.40% 3.70% -
  Horiz. % 113.55% 114.69% 117.17% 111.03% 105.15% 103.70% 100.00%
EPS 3.23 3.02 3.37 3.24 3.43 3.58 4.30 -17.32%
  QoQ % 6.95% -10.39% 4.01% -5.54% -4.19% -16.74% -
  Horiz. % 75.12% 70.23% 78.37% 75.35% 79.77% 83.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4081 0.4086 0.4034 0.3947 0.3730 0.3693 0.2984 23.14%
  QoQ % -0.12% 1.29% 2.20% 5.82% 1.00% 23.76% -
  Horiz. % 136.76% 136.93% 135.19% 132.27% 125.00% 123.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.1200 1.1400 1.4700 1.5800 1.5900 1.7700 1.6300 -
P/RPS 1.64 1.65 2.09 2.37 2.43 2.70 2.54 -25.24%
  QoQ % -0.61% -21.05% -11.81% -2.47% -10.00% 6.30% -
  Horiz. % 64.57% 64.96% 82.28% 93.31% 95.67% 106.30% 100.00%
P/EPS 27.72 30.21 35.00 39.11 35.81 37.61 28.50 -1.83%
  QoQ % -8.24% -13.69% -10.51% 9.22% -4.79% 31.96% -
  Horiz. % 97.26% 106.00% 122.81% 137.23% 125.65% 131.96% 100.00%
EY 3.61 3.31 2.86 2.56 2.79 2.66 3.51 1.89%
  QoQ % 9.06% 15.73% 11.72% -8.24% 4.89% -24.22% -
  Horiz. % 102.85% 94.30% 81.48% 72.93% 79.49% 75.78% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.19 2.23 2.92 3.21 3.30 3.65 4.10 -34.09%
  QoQ % -1.79% -23.63% -9.03% -2.73% -9.59% -10.98% -
  Horiz. % 53.41% 54.39% 71.22% 78.29% 80.49% 89.02% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 -
Price 1.2200 1.1800 1.2800 1.5900 1.5400 1.5600 1.8300 -
P/RPS 1.78 1.71 1.82 2.39 2.35 2.38 2.86 -27.04%
  QoQ % 4.09% -6.04% -23.85% 1.70% -1.26% -16.78% -
  Horiz. % 62.24% 59.79% 63.64% 83.57% 82.17% 83.22% 100.00%
P/EPS 30.20 31.27 30.48 39.36 34.68 33.14 31.99 -3.76%
  QoQ % -3.42% 2.59% -22.56% 13.49% 4.65% 3.59% -
  Horiz. % 94.40% 97.75% 95.28% 123.04% 108.41% 103.59% 100.00%
EY 3.31 3.20 3.28 2.54 2.88 3.02 3.13 3.79%
  QoQ % 3.44% -2.44% 29.13% -11.81% -4.64% -3.51% -
  Horiz. % 105.75% 102.24% 104.79% 81.15% 92.01% 96.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.39 2.31 2.54 3.23 3.19 3.22 4.61 -35.39%
  QoQ % 3.46% -9.06% -21.36% 1.25% -0.93% -30.15% -
  Horiz. % 51.84% 50.11% 55.10% 70.07% 69.20% 69.85% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers