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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

382  459  555  987 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.175+0.005 
 VSOLAR 0.040.00 
 ASB 0.155-0.02 
 MTRONIC 0.09+0.01 
 KANGER 0.205-0.015 
 INIX 0.325+0.025 
 JCY 0.745+0.03 
 BINTAI 0.7050.00 
 PTRANS 0.30+0.015 
 KSTAR 0.20+0.02 

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!
PARTNERS & BROKERS