Highlights

[3A] QoQ Cumulative Quarter Result on 2010-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     27.73%    YoY -     -6.35%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 203,640 138,700 65,713 248,940 184,122 118,382 61,326 122.41%
  QoQ % 46.82% 111.07% -73.60% 35.20% 55.53% 93.04% -
  Horiz. % 332.06% 226.17% 107.15% 405.93% 300.23% 193.04% 100.00%
PBT 9,634 5,108 2,317 20,905 17,287 13,959 7,376 19.47%
  QoQ % 88.61% 120.46% -88.92% 20.93% 23.84% 89.25% -
  Horiz. % 130.61% 69.25% 31.41% 283.42% 234.37% 189.25% 100.00%
Tax 946 3,147 1,734 -4,011 -4,061 -3,389 -1,429 -
  QoQ % -69.94% 81.49% 143.23% 1.23% -19.83% -137.16% -
  Horiz. % -66.20% -220.22% -121.34% 280.69% 284.18% 237.16% 100.00%
NP 10,580 8,255 4,051 16,894 13,226 10,570 5,947 46.77%
  QoQ % 28.16% 103.78% -76.02% 27.73% 25.13% 77.74% -
  Horiz. % 177.90% 138.81% 68.12% 284.08% 222.40% 177.74% 100.00%
NP to SH 11,141 8,282 3,983 16,894 13,226 10,570 5,947 51.91%
  QoQ % 34.52% 107.93% -76.42% 27.73% 25.13% 77.74% -
  Horiz. % 187.34% 139.26% 66.97% 284.08% 222.40% 177.74% 100.00%
Tax Rate -9.82 % -61.61 % -74.84 % 19.19 % 23.49 % 24.28 % 19.37 % -
  QoQ % 84.06% 17.68% -489.99% -18.31% -3.25% 25.35% -
  Horiz. % -50.70% -318.07% -386.37% 99.07% 121.27% 125.35% 100.00%
Total Cost 193,060 130,445 61,662 232,046 170,896 107,812 55,379 129.74%
  QoQ % 48.00% 111.55% -73.43% 35.78% 58.51% 94.68% -
  Horiz. % 348.62% 235.55% 111.35% 419.01% 308.59% 194.68% 100.00%
Net Worth 201,010 198,491 194,181 183,512 181,717 146,797 142,100 25.99%
  QoQ % 1.27% 2.22% 5.81% 0.99% 23.79% 3.31% -
  Horiz. % 141.46% 139.68% 136.65% 129.14% 127.88% 103.31% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 4,496 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 201,010 198,491 194,181 183,512 181,717 146,797 142,100 25.99%
  QoQ % 1.27% 2.22% 5.81% 0.99% 23.79% 3.31% -
  Horiz. % 141.46% 139.68% 136.65% 129.14% 127.88% 103.31% 100.00%
NOSH 393,674 394,380 394,356 380,495 374,674 369,580 369,378 4.33%
  QoQ % -0.18% 0.01% 3.64% 1.55% 1.38% 0.05% -
  Horiz. % 106.58% 106.77% 106.76% 103.01% 101.43% 100.05% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.20 % 5.95 % 6.16 % 6.79 % 7.18 % 8.93 % 9.70 % -33.98%
  QoQ % -12.61% -3.41% -9.28% -5.43% -19.60% -7.94% -
  Horiz. % 53.61% 61.34% 63.51% 70.00% 74.02% 92.06% 100.00%
ROE 5.54 % 4.17 % 2.05 % 9.21 % 7.28 % 7.20 % 4.19 % 20.45%
  QoQ % 32.85% 103.41% -77.74% 26.51% 1.11% 71.84% -
  Horiz. % 132.22% 99.52% 48.93% 219.81% 173.75% 171.84% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.73 35.17 16.66 65.43 49.14 32.03 16.60 113.20%
  QoQ % 47.09% 111.10% -74.54% 33.15% 53.42% 92.95% -
  Horiz. % 311.63% 211.87% 100.36% 394.16% 296.02% 192.95% 100.00%
EPS 2.83 2.10 1.01 4.44 3.53 2.86 1.61 45.60%
  QoQ % 34.76% 107.92% -77.25% 25.78% 23.43% 77.64% -
  Horiz. % 175.78% 130.43% 62.73% 275.78% 219.25% 177.64% 100.00%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5106 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 20.75%
  QoQ % 1.45% 2.21% 2.09% -0.56% 22.10% 3.25% -
  Horiz. % 132.73% 130.83% 128.00% 125.37% 126.07% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 41.39 28.19 13.36 50.60 37.42 24.06 12.46 122.47%
  QoQ % 46.83% 111.00% -73.60% 35.22% 55.53% 93.10% -
  Horiz. % 332.18% 226.24% 107.22% 406.10% 300.32% 193.10% 100.00%
EPS 2.26 1.68 0.81 3.43 2.69 2.15 1.21 51.61%
  QoQ % 34.52% 107.41% -76.38% 27.51% 25.12% 77.69% -
  Horiz. % 186.78% 138.84% 66.94% 283.47% 222.31% 177.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4086 0.4034 0.3947 0.3730 0.3693 0.2984 0.2888 26.00%
  QoQ % 1.29% 2.20% 5.82% 1.00% 23.76% 3.32% -
  Horiz. % 141.48% 139.68% 136.67% 129.16% 127.87% 103.32% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1400 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 -
P/RPS 2.20 4.18 9.48 2.43 3.60 5.09 12.23 -68.10%
  QoQ % -47.37% -55.91% 290.12% -32.50% -29.27% -58.38% -
  Horiz. % 17.99% 34.18% 77.51% 19.87% 29.44% 41.62% 100.00%
P/EPS 40.28 70.00 156.44 35.81 50.14 56.99 126.09 -53.24%
  QoQ % -42.46% -55.25% 336.86% -28.58% -12.02% -54.80% -
  Horiz. % 31.95% 55.52% 124.07% 28.40% 39.77% 45.20% 100.00%
EY 2.48 1.43 0.64 2.79 1.99 1.75 0.79 114.25%
  QoQ % 73.43% 123.44% -77.06% 40.20% 13.71% 121.52% -
  Horiz. % 313.92% 181.01% 81.01% 353.16% 251.90% 221.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.23 2.92 3.21 3.30 3.65 4.10 5.28 -43.68%
  QoQ % -23.63% -9.03% -2.73% -9.59% -10.98% -22.35% -
  Horiz. % 42.23% 55.30% 60.80% 62.50% 69.13% 77.65% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 -
Price 1.1800 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 -
P/RPS 2.28 3.64 9.54 2.35 3.17 5.71 9.46 -61.24%
  QoQ % -37.36% -61.84% 305.96% -25.87% -44.48% -39.64% -
  Horiz. % 24.10% 38.48% 100.85% 24.84% 33.51% 60.36% 100.00%
P/EPS 41.70 60.95 157.43 34.68 44.19 63.99 97.52 -43.21%
  QoQ % -31.58% -61.28% 353.95% -21.52% -30.94% -34.38% -
  Horiz. % 42.76% 62.50% 161.43% 35.56% 45.31% 65.62% 100.00%
EY 2.40 1.64 0.64 2.88 2.26 1.56 1.03 75.67%
  QoQ % 46.34% 156.25% -77.78% 27.43% 44.87% 51.46% -
  Horiz. % 233.01% 159.22% 62.14% 279.61% 219.42% 151.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.31 2.54 3.23 3.19 3.22 4.61 4.08 -31.54%
  QoQ % -9.06% -21.36% 1.25% -0.93% -30.15% 12.99% -
  Horiz. % 56.62% 62.25% 79.17% 78.19% 78.92% 112.99% 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
 
 

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