Highlights

[3A] QoQ Cumulative Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     25.13%    YoY -     -2.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 138,700 65,713 248,940 184,122 118,382 61,326 178,582 -15.55%
  QoQ % 111.07% -73.60% 35.20% 55.53% 93.04% -65.66% -
  Horiz. % 77.67% 36.80% 139.40% 103.10% 66.29% 34.34% 100.00%
PBT 5,108 2,317 20,905 17,287 13,959 7,376 23,707 -64.16%
  QoQ % 120.46% -88.92% 20.93% 23.84% 89.25% -68.89% -
  Horiz. % 21.55% 9.77% 88.18% 72.92% 58.88% 31.11% 100.00%
Tax 3,147 1,734 -4,011 -4,061 -3,389 -1,429 -5,668 -
  QoQ % 81.49% 143.23% 1.23% -19.83% -137.16% 74.79% -
  Horiz. % -55.52% -30.59% 70.77% 71.65% 59.79% 25.21% 100.00%
NP 8,255 4,051 16,894 13,226 10,570 5,947 18,039 -40.70%
  QoQ % 103.78% -76.02% 27.73% 25.13% 77.74% -67.03% -
  Horiz. % 45.76% 22.46% 93.65% 73.32% 58.60% 32.97% 100.00%
NP to SH 8,282 3,983 16,894 13,226 10,570 5,947 18,039 -40.57%
  QoQ % 107.93% -76.42% 27.73% 25.13% 77.74% -67.03% -
  Horiz. % 45.91% 22.08% 93.65% 73.32% 58.60% 32.97% 100.00%
Tax Rate -61.61 % -74.84 % 19.19 % 23.49 % 24.28 % 19.37 % 23.91 % -
  QoQ % 17.68% -489.99% -18.31% -3.25% 25.35% -18.99% -
  Horiz. % -257.67% -313.01% 80.26% 98.24% 101.55% 81.01% 100.00%
Total Cost 130,445 61,662 232,046 170,896 107,812 55,379 160,543 -12.96%
  QoQ % 111.55% -73.43% 35.78% 58.51% 94.68% -65.51% -
  Horiz. % 81.25% 38.41% 144.54% 106.45% 67.15% 34.49% 100.00%
Net Worth 198,491 194,181 183,512 181,717 146,797 142,100 116,652 42.67%
  QoQ % 2.22% 5.81% 0.99% 23.79% 3.31% 21.82% -
  Horiz. % 170.16% 166.46% 157.32% 155.78% 125.84% 121.82% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 4,496 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 198,491 194,181 183,512 181,717 146,797 142,100 116,652 42.67%
  QoQ % 2.22% 5.81% 0.99% 23.79% 3.31% 21.82% -
  Horiz. % 170.16% 166.46% 157.32% 155.78% 125.84% 121.82% 100.00%
NOSH 394,380 394,356 380,495 374,674 369,580 369,378 316,473 15.85%
  QoQ % 0.01% 3.64% 1.55% 1.38% 0.05% 16.72% -
  Horiz. % 124.62% 124.61% 120.23% 118.39% 116.78% 116.72% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.95 % 6.16 % 6.79 % 7.18 % 8.93 % 9.70 % 10.10 % -29.79%
  QoQ % -3.41% -9.28% -5.43% -19.60% -7.94% -3.96% -
  Horiz. % 58.91% 60.99% 67.23% 71.09% 88.42% 96.04% 100.00%
ROE 4.17 % 2.05 % 9.21 % 7.28 % 7.20 % 4.19 % 15.46 % -58.35%
  QoQ % 103.41% -77.74% 26.51% 1.11% 71.84% -72.90% -
  Horiz. % 26.97% 13.26% 59.57% 47.09% 46.57% 27.10% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 35.17 16.66 65.43 49.14 32.03 16.60 56.43 -27.10%
  QoQ % 111.10% -74.54% 33.15% 53.42% 92.95% -70.58% -
  Horiz. % 62.33% 29.52% 115.95% 87.08% 56.76% 29.42% 100.00%
EPS 2.10 1.01 4.44 3.53 2.86 1.61 5.70 -48.70%
  QoQ % 107.92% -77.25% 25.78% 23.43% 77.64% -71.75% -
  Horiz. % 36.84% 17.72% 77.89% 61.93% 50.18% 28.25% 100.00%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 23.15%
  QoQ % 2.21% 2.09% -0.56% 22.10% 3.25% 4.37% -
  Horiz. % 136.54% 133.59% 130.85% 131.58% 107.76% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 28.19 13.36 50.60 37.42 24.06 12.46 36.30 -15.55%
  QoQ % 111.00% -73.60% 35.22% 55.53% 93.10% -65.67% -
  Horiz. % 77.66% 36.80% 139.39% 103.09% 66.28% 34.33% 100.00%
EPS 1.68 0.81 3.43 2.69 2.15 1.21 3.67 -40.69%
  QoQ % 107.41% -76.38% 27.51% 25.12% 77.69% -67.03% -
  Horiz. % 45.78% 22.07% 93.46% 73.30% 58.58% 32.97% 100.00%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4034 0.3947 0.3730 0.3693 0.2984 0.2888 0.2371 42.66%
  QoQ % 2.20% 5.82% 1.00% 23.76% 3.32% 21.81% -
  Horiz. % 170.14% 166.47% 157.32% 155.76% 125.85% 121.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 -
P/RPS 4.18 9.48 2.43 3.60 5.09 12.23 2.68 34.60%
  QoQ % -55.91% 290.12% -32.50% -29.27% -58.38% 356.34% -
  Horiz. % 155.97% 353.73% 90.67% 134.33% 189.93% 456.34% 100.00%
P/EPS 70.00 156.44 35.81 50.14 56.99 126.09 26.49 91.48%
  QoQ % -55.25% 336.86% -28.58% -12.02% -54.80% 375.99% -
  Horiz. % 264.25% 590.56% 135.18% 189.28% 215.14% 475.99% 100.00%
EY 1.43 0.64 2.79 1.99 1.75 0.79 3.77 -47.69%
  QoQ % 123.44% -77.06% 40.20% 13.71% 121.52% -79.05% -
  Horiz. % 37.93% 16.98% 74.01% 52.79% 46.42% 20.95% 100.00%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.92 3.21 3.30 3.65 4.10 5.28 4.10 -20.30%
  QoQ % -9.03% -2.73% -9.59% -10.98% -22.35% 28.78% -
  Horiz. % 71.22% 78.29% 80.49% 89.02% 100.00% 128.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 -
Price 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 -
P/RPS 3.64 9.54 2.35 3.17 5.71 9.46 4.06 -7.04%
  QoQ % -61.84% 305.96% -25.87% -44.48% -39.64% 133.00% -
  Horiz. % 89.66% 234.98% 57.88% 78.08% 140.64% 233.00% 100.00%
P/EPS 60.95 157.43 34.68 44.19 63.99 97.52 40.18 32.12%
  QoQ % -61.28% 353.95% -21.52% -30.94% -34.38% 142.71% -
  Horiz. % 151.69% 391.81% 86.31% 109.98% 159.26% 242.71% 100.00%
EY 1.64 0.64 2.88 2.26 1.56 1.03 2.49 -24.36%
  QoQ % 156.25% -77.78% 27.43% 44.87% 51.46% -58.63% -
  Horiz. % 65.86% 25.70% 115.66% 90.76% 62.65% 41.37% 100.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.54 3.23 3.19 3.22 4.61 4.08 6.21 -44.99%
  QoQ % -21.36% 1.25% -0.93% -30.15% 12.99% -34.30% -
  Horiz. % 40.90% 52.01% 51.37% 51.85% 74.24% 65.70% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Sapura Energy secures jobs worth RM615 mil Oil and Gas Malaysia News
2. Pendapatan diraih Sapura Energy meningkat Oil and Gas Malaysia News
3. Dayang: The truth will set me free - Koon Yew Yin Koon Yew Yin's Blog
4. TRADING STOCKS IN DECEMBER! The Best Tips
5. Billionaire Ray Dalio Predicts The Next Big Market Crash Good Articles to Share
6. 5 Signs Tell Us WHEN the Markets Will Crash Good Articles to Share
7. COMMENTS ON MALAYAN BANK BERHAD (1155) - louisesinvesting Good Articles to Share
8. Cutting Your Losses Our Investment Journey
Partners & Brokers