Highlights

[3A] QoQ Cumulative Quarter Result on 2012-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     62.09%    YoY -     4.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 150,334 73,827 306,429 223,543 143,326 71,439 268,806 -32.14%
  QoQ % 103.63% -75.91% 37.08% 55.97% 100.63% -73.42% -
  Horiz. % 55.93% 27.46% 114.00% 83.16% 53.32% 26.58% 100.00%
PBT 8,707 4,368 21,999 15,564 10,094 4,937 15,352 -31.51%
  QoQ % 99.34% -80.14% 41.35% 54.19% 104.46% -67.84% -
  Horiz. % 56.72% 28.45% 143.30% 101.38% 65.75% 32.16% 100.00%
Tax -3,529 -1,637 -5,813 -3,879 -2,885 -997 -97 1,000.37%
  QoQ % -115.58% 71.84% -49.86% -34.45% -189.37% -927.84% -
  Horiz. % 3,638.14% 1,687.63% 5,992.78% 3,998.97% 2,974.23% 1,027.84% 100.00%
NP 5,178 2,731 16,186 11,685 7,209 3,940 15,255 -51.37%
  QoQ % 89.60% -83.13% 38.52% 62.09% 82.97% -74.17% -
  Horiz. % 33.94% 17.90% 106.10% 76.60% 47.26% 25.83% 100.00%
NP to SH 5,178 2,731 16,186 11,685 7,209 3,683 15,887 -52.67%
  QoQ % 89.60% -83.13% 38.52% 62.09% 95.74% -76.82% -
  Horiz. % 32.59% 17.19% 101.88% 73.55% 45.38% 23.18% 100.00%
Tax Rate 40.53 % 37.48 % 26.42 % 24.92 % 28.58 % 20.19 % 0.63 % 1,509.63%
  QoQ % 8.14% 41.86% 6.02% -12.81% 41.56% 3,104.76% -
  Horiz. % 6,433.33% 5,949.21% 4,193.65% 3,955.56% 4,536.51% 3,204.76% 100.00%
Total Cost 145,156 71,096 290,243 211,858 136,117 67,499 253,551 -31.08%
  QoQ % 104.17% -75.50% 37.00% 55.64% 101.66% -73.38% -
  Horiz. % 57.25% 28.04% 114.47% 83.56% 53.68% 26.62% 100.00%
Net Worth 218,809 217,846 210,618 0 0 203,740 200,789 5.90%
  QoQ % 0.44% 3.43% 0.00% 0.00% 0.00% 1.47% -
  Horiz. % 108.97% 108.49% 104.89% 0.00% 0.00% 101.47% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 218,809 217,846 210,618 0 0 203,740 200,789 5.90%
  QoQ % 0.44% 3.43% 0.00% 0.00% 0.00% 1.47% -
  Horiz. % 108.97% 108.49% 104.89% 0.00% 0.00% 101.47% 100.00%
NOSH 392,272 395,797 390,467 393,028 393,281 391,808 393,242 -0.16%
  QoQ % -0.89% 1.36% -0.65% -0.06% 0.38% -0.36% -
  Horiz. % 99.75% 100.65% 99.29% 99.95% 100.01% 99.64% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.44 % 3.70 % 5.28 % 5.23 % 5.03 % 5.52 % 5.68 % -28.44%
  QoQ % -7.03% -29.92% 0.96% 3.98% -8.88% -2.82% -
  Horiz. % 60.56% 65.14% 92.96% 92.08% 88.56% 97.18% 100.00%
ROE 2.37 % 1.25 % 7.68 % - % - % 1.81 % 7.91 % -55.26%
  QoQ % 89.60% -83.72% 0.00% 0.00% 0.00% -77.12% -
  Horiz. % 29.96% 15.80% 97.09% 0.00% 0.00% 22.88% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 38.32 18.65 78.48 56.88 36.44 18.23 68.36 -32.04%
  QoQ % 105.47% -76.24% 37.97% 56.09% 99.89% -73.33% -
  Horiz. % 56.06% 27.28% 114.80% 83.21% 53.31% 26.67% 100.00%
EPS 1.32 0.69 4.11 2.97 1.83 0.94 4.04 -52.59%
  QoQ % 91.30% -83.21% 38.38% 62.30% 94.68% -76.73% -
  Horiz. % 32.67% 17.08% 101.73% 73.51% 45.30% 23.27% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5578 0.5504 0.5394 0.0000 0.0000 0.5200 0.5106 6.08%
  QoQ % 1.34% 2.04% 0.00% 0.00% 0.00% 1.84% -
  Horiz. % 109.24% 107.79% 105.64% 0.00% 0.00% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 30.56 15.01 62.28 45.44 29.13 14.52 54.64 -32.14%
  QoQ % 103.60% -75.90% 37.06% 55.99% 100.62% -73.43% -
  Horiz. % 55.93% 27.47% 113.98% 83.16% 53.31% 26.57% 100.00%
EPS 1.05 0.56 3.29 2.38 1.47 0.75 3.23 -52.75%
  QoQ % 87.50% -82.98% 38.24% 61.90% 96.00% -76.78% -
  Horiz. % 32.51% 17.34% 101.86% 73.68% 45.51% 23.22% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4447 0.4428 0.4281 0.0000 0.0000 0.4141 0.4081 5.90%
  QoQ % 0.43% 3.43% 0.00% 0.00% 0.00% 1.47% -
  Horiz. % 108.97% 108.50% 104.90% 0.00% 0.00% 101.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0500 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 -
P/RPS 2.74 5.63 1.39 1.76 3.13 6.31 1.64 40.84%
  QoQ % -51.33% 305.04% -21.02% -43.77% -50.40% 284.76% -
  Horiz. % 167.07% 343.29% 84.76% 107.32% 190.85% 384.76% 100.00%
P/EPS 79.55 152.17 26.29 33.64 62.19 122.34 27.72 102.07%
  QoQ % -47.72% 478.81% -21.85% -45.91% -49.17% 341.34% -
  Horiz. % 286.98% 548.95% 94.84% 121.36% 224.35% 441.34% 100.00%
EY 1.26 0.66 3.80 2.97 1.61 0.82 3.61 -50.46%
  QoQ % 90.91% -82.63% 27.95% 84.47% 96.34% -77.29% -
  Horiz. % 34.90% 18.28% 105.26% 82.27% 44.60% 22.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.88 1.91 2.02 0.00 0.00 2.21 2.19 -9.68%
  QoQ % -1.57% -5.45% 0.00% 0.00% 0.00% 0.91% -
  Horiz. % 85.84% 87.21% 92.24% 0.00% 0.00% 100.91% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.0300 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 -
P/RPS 2.69 5.47 1.27 1.93 3.18 6.36 1.78 31.72%
  QoQ % -50.82% 330.71% -34.20% -39.31% -50.00% 257.30% -
  Horiz. % 151.12% 307.30% 71.35% 108.43% 178.65% 357.30% 100.00%
P/EPS 78.03 147.83 24.12 37.00 63.28 123.40 30.20 88.40%
  QoQ % -47.22% 512.89% -34.81% -41.53% -48.72% 308.61% -
  Horiz. % 258.38% 489.50% 79.87% 122.52% 209.54% 408.61% 100.00%
EY 1.28 0.68 4.15 2.70 1.58 0.81 3.31 -46.95%
  QoQ % 88.24% -83.61% 53.70% 70.89% 95.06% -75.53% -
  Horiz. % 38.67% 20.54% 125.38% 81.57% 47.73% 24.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.85 1.85 1.85 0.00 0.00 2.23 2.39 -15.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.69% -
  Horiz. % 77.41% 77.41% 77.41% 0.00% 0.00% 93.31% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS