Highlights

[3A] QoQ Cumulative Quarter Result on 2009-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     33.39%    YoY -     48.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,122 118,382 61,326 178,582 123,385 78,249 33,074 213.78%
  QoQ % 55.53% 93.04% -65.66% 44.74% 57.68% 136.59% -
  Horiz. % 556.70% 357.93% 185.42% 539.95% 373.06% 236.59% 100.00%
PBT 17,287 13,959 7,376 23,707 17,214 10,159 2,893 228.93%
  QoQ % 23.84% 89.25% -68.89% 37.72% 69.45% 251.16% -
  Horiz. % 597.55% 482.51% 254.96% 819.46% 595.02% 351.16% 100.00%
Tax -4,061 -3,389 -1,429 -5,668 -3,690 -2,533 -756 206.41%
  QoQ % -19.83% -137.16% 74.79% -53.60% -45.68% -235.05% -
  Horiz. % 537.17% 448.28% 189.02% 749.74% 488.10% 335.05% 100.00%
NP 13,226 10,570 5,947 18,039 13,524 7,626 2,137 236.72%
  QoQ % 25.13% 77.74% -67.03% 33.39% 77.34% 256.86% -
  Horiz. % 618.91% 494.62% 278.29% 844.13% 632.85% 356.86% 100.00%
NP to SH 13,226 10,570 5,947 18,039 13,524 7,626 2,137 236.72%
  QoQ % 25.13% 77.74% -67.03% 33.39% 77.34% 256.86% -
  Horiz. % 618.91% 494.62% 278.29% 844.13% 632.85% 356.86% 100.00%
Tax Rate 23.49 % 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % 26.13 % -6.85%
  QoQ % -3.25% 25.35% -18.99% 11.52% -14.00% -4.59% -
  Horiz. % 89.90% 92.92% 74.13% 91.50% 82.05% 95.41% 100.00%
Total Cost 170,896 107,812 55,379 160,543 109,861 70,623 30,937 212.17%
  QoQ % 58.51% 94.68% -65.51% 46.13% 55.56% 128.28% -
  Horiz. % 552.40% 348.49% 179.01% 518.94% 355.11% 228.28% 100.00%
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
  QoQ % 23.79% 3.31% 21.82% 29.46% 7.22% 6.20% -
  Horiz. % 229.64% 185.51% 179.58% 147.42% 113.87% 106.20% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,496 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 33.99 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
  QoQ % 23.79% 3.31% 21.82% 29.46% 7.22% 6.20% -
  Horiz. % 229.64% 185.51% 179.58% 147.42% 113.87% 106.20% 100.00%
NOSH 374,674 369,580 369,378 316,473 308,063 307,499 309,710 13.52%
  QoQ % 1.38% 0.05% 16.72% 2.73% 0.18% -0.71% -
  Horiz. % 120.98% 119.33% 119.27% 102.18% 99.47% 99.29% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.18 % 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % 6.46 % 7.29%
  QoQ % -19.60% -7.94% -3.96% -7.85% 12.41% 50.93% -
  Horiz. % 111.15% 138.24% 150.15% 156.35% 169.66% 150.93% 100.00%
ROE 7.28 % 7.20 % 4.19 % 15.46 % 15.01 % 9.07 % 2.70 % 93.60%
  QoQ % 1.11% 71.84% -72.90% 3.00% 65.49% 235.93% -
  Horiz. % 269.63% 266.67% 155.19% 572.59% 555.93% 335.93% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.14 32.03 16.60 56.43 40.05 25.45 10.68 176.38%
  QoQ % 53.42% 92.95% -70.58% 40.90% 57.37% 138.30% -
  Horiz. % 460.11% 299.91% 155.43% 528.37% 375.00% 238.30% 100.00%
EPS 3.53 2.86 1.61 5.70 4.39 2.48 0.69 196.61%
  QoQ % 23.43% 77.64% -71.75% 29.84% 77.02% 259.42% -
  Horiz. % 511.59% 414.49% 233.33% 826.09% 636.23% 359.42% 100.00%
DPS 1.20 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. % 100.00% - - - - - -
NAPS 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 53.25%
  QoQ % 22.10% 3.25% 4.37% 26.02% 7.03% 6.97% -
  Horiz. % 189.82% 155.46% 150.57% 144.27% 114.48% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.42 24.06 12.46 36.30 25.08 15.90 6.72 213.84%
  QoQ % 55.53% 93.10% -65.67% 44.74% 57.74% 136.61% -
  Horiz. % 556.85% 358.04% 185.42% 540.18% 373.21% 236.61% 100.00%
EPS 2.69 2.15 1.21 3.67 2.75 1.55 0.43 239.13%
  QoQ % 25.12% 77.69% -67.03% 33.45% 77.42% 260.47% -
  Horiz. % 625.58% 500.00% 281.40% 853.49% 639.53% 360.47% 100.00%
DPS 0.91 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. % 100.00% - - - - - -
NAPS 0.3693 0.2984 0.2888 0.2371 0.1831 0.1708 0.1608 73.98%
  QoQ % 23.76% 3.32% 21.81% 29.49% 7.20% 6.22% -
  Horiz. % 229.66% 185.57% 179.60% 147.45% 113.87% 106.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 -
P/RPS 3.60 5.09 12.23 2.68 2.05 1.61 3.00 12.91%
  QoQ % -29.27% -58.38% 356.34% 30.73% 27.33% -46.33% -
  Horiz. % 120.00% 169.67% 407.67% 89.33% 68.33% 53.67% 100.00%
P/EPS 50.14 56.99 126.09 26.49 18.68 16.53 46.38 5.33%
  QoQ % -12.02% -54.80% 375.99% 41.81% 13.01% -64.36% -
  Horiz. % 108.11% 122.88% 271.86% 57.12% 40.28% 35.64% 100.00%
EY 1.99 1.75 0.79 3.77 5.35 6.05 2.16 -5.31%
  QoQ % 13.71% 121.52% -79.05% -29.53% -11.57% 180.09% -
  Horiz. % 92.13% 81.02% 36.57% 174.54% 247.69% 280.09% 100.00%
DY 0.68 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. % 100.00% - - - - - -
P/NAPS 3.65 4.10 5.28 4.10 2.80 1.50 1.25 104.16%
  QoQ % -10.98% -22.35% 28.78% 46.43% 86.67% 20.00% -
  Horiz. % 292.00% 328.00% 422.40% 328.00% 224.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 -
Price 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 -
P/RPS 3.17 5.71 9.46 4.06 3.60 2.36 3.18 -0.21%
  QoQ % -44.48% -39.64% 133.00% 12.78% 52.54% -25.79% -
  Horiz. % 99.69% 179.56% 297.48% 127.67% 113.21% 74.21% 100.00%
P/EPS 44.19 63.99 97.52 40.18 32.80 24.19 49.28 -7.00%
  QoQ % -30.94% -34.38% 142.71% 22.50% 35.59% -50.91% -
  Horiz. % 89.67% 129.85% 197.89% 81.53% 66.56% 49.09% 100.00%
EY 2.26 1.56 1.03 2.49 3.05 4.13 2.03 7.41%
  QoQ % 44.87% 51.46% -58.63% -18.36% -26.15% 103.45% -
  Horiz. % 111.33% 76.85% 50.74% 122.66% 150.25% 203.45% 100.00%
DY 0.77 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. % 100.00% - - - - - -
P/NAPS 3.22 4.61 4.08 6.21 4.92 2.20 1.33 80.21%
  QoQ % -30.15% 12.99% -34.30% 26.22% 123.64% 65.41% -
  Horiz. % 242.11% 346.62% 306.77% 466.92% 369.92% 165.41% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS