Highlights

[3A] QoQ Cumulative Quarter Result on 2012-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     38.52%    YoY -     1.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 225,103 150,334 73,827 306,429 223,543 143,326 71,439 114.78%
  QoQ % 49.74% 103.63% -75.91% 37.08% 55.97% 100.63% -
  Horiz. % 315.10% 210.44% 103.34% 428.94% 312.91% 200.63% 100.00%
PBT 11,379 8,707 4,368 21,999 15,564 10,094 4,937 74.40%
  QoQ % 30.69% 99.34% -80.14% 41.35% 54.19% 104.46% -
  Horiz. % 230.48% 176.36% 88.47% 445.59% 315.25% 204.46% 100.00%
Tax -4,424 -3,529 -1,637 -5,813 -3,879 -2,885 -997 169.79%
  QoQ % -25.36% -115.58% 71.84% -49.86% -34.45% -189.37% -
  Horiz. % 443.73% 353.96% 164.19% 583.05% 389.07% 289.37% 100.00%
NP 6,955 5,178 2,731 16,186 11,685 7,209 3,940 46.01%
  QoQ % 34.32% 89.60% -83.13% 38.52% 62.09% 82.97% -
  Horiz. % 176.52% 131.42% 69.31% 410.81% 296.57% 182.97% 100.00%
NP to SH 6,955 5,178 2,731 16,186 11,685 7,209 3,683 52.72%
  QoQ % 34.32% 89.60% -83.13% 38.52% 62.09% 95.74% -
  Horiz. % 188.84% 140.59% 74.15% 439.48% 317.27% 195.74% 100.00%
Tax Rate 38.88 % 40.53 % 37.48 % 26.42 % 24.92 % 28.58 % 20.19 % 54.72%
  QoQ % -4.07% 8.14% 41.86% 6.02% -12.81% 41.56% -
  Horiz. % 192.57% 200.74% 185.64% 130.86% 123.43% 141.56% 100.00%
Total Cost 218,148 145,156 71,096 290,243 211,858 136,117 67,499 118.44%
  QoQ % 50.29% 104.17% -75.50% 37.00% 55.64% 101.66% -
  Horiz. % 323.19% 215.05% 105.33% 430.00% 313.87% 201.66% 100.00%
Net Worth 219,848 218,809 217,846 210,618 0 0 203,740 5.20%
  QoQ % 0.47% 0.44% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.91% 107.40% 106.92% 103.38% 0.00% 0.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 219,848 218,809 217,846 210,618 0 0 203,740 5.20%
  QoQ % 0.47% 0.44% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.91% 107.40% 106.92% 103.38% 0.00% 0.00% 100.00%
NOSH 392,937 392,272 395,797 390,467 393,028 393,281 391,808 0.19%
  QoQ % 0.17% -0.89% 1.36% -0.65% -0.06% 0.38% -
  Horiz. % 100.29% 100.12% 101.02% 99.66% 100.31% 100.38% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.09 % 3.44 % 3.70 % 5.28 % 5.23 % 5.03 % 5.52 % -32.05%
  QoQ % -10.17% -7.03% -29.92% 0.96% 3.98% -8.88% -
  Horiz. % 55.98% 62.32% 67.03% 95.65% 94.75% 91.12% 100.00%
ROE 3.16 % 2.37 % 1.25 % 7.68 % - % - % 1.81 % 44.94%
  QoQ % 33.33% 89.60% -83.72% 0.00% 0.00% 0.00% -
  Horiz. % 174.59% 130.94% 69.06% 424.31% 0.00% 0.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 57.29 38.32 18.65 78.48 56.88 36.44 18.23 114.40%
  QoQ % 49.50% 105.47% -76.24% 37.97% 56.09% 99.89% -
  Horiz. % 314.26% 210.20% 102.30% 430.50% 312.01% 199.89% 100.00%
EPS 1.77 1.32 0.69 4.11 2.97 1.83 0.94 52.43%
  QoQ % 34.09% 91.30% -83.21% 38.38% 62.30% 94.68% -
  Horiz. % 188.30% 140.43% 73.40% 437.23% 315.96% 194.68% 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 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 0.5200 5.00%
  QoQ % 0.30% 1.34% 2.04% 0.00% 0.00% 0.00% -
  Horiz. % 107.60% 107.27% 105.85% 103.73% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 45.75 30.56 15.01 62.28 45.44 29.13 14.52 114.77%
  QoQ % 49.71% 103.60% -75.90% 37.06% 55.99% 100.62% -
  Horiz. % 315.08% 210.47% 103.37% 428.93% 312.95% 200.62% 100.00%
EPS 1.41 1.05 0.56 3.29 2.38 1.47 0.75 52.27%
  QoQ % 34.29% 87.50% -82.98% 38.24% 61.90% 96.00% -
  Horiz. % 188.00% 140.00% 74.67% 438.67% 317.33% 196.00% 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 0.4468 0.4447 0.4428 0.4281 0.0000 0.0000 0.4141 5.19%
  QoQ % 0.47% 0.43% 3.43% 0.00% 0.00% 0.00% -
  Horiz. % 107.90% 107.39% 106.93% 103.38% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 1.1500 -
P/RPS 1.73 2.74 5.63 1.39 1.76 3.13 6.31 -57.76%
  QoQ % -36.86% -51.33% 305.04% -21.02% -43.77% -50.40% -
  Horiz. % 27.42% 43.42% 89.22% 22.03% 27.89% 49.60% 100.00%
P/EPS 55.93 79.55 152.17 26.29 33.64 62.19 122.34 -40.63%
  QoQ % -29.69% -47.72% 478.81% -21.85% -45.91% -49.17% -
  Horiz. % 45.72% 65.02% 124.38% 21.49% 27.50% 50.83% 100.00%
EY 1.79 1.26 0.66 3.80 2.97 1.61 0.82 68.20%
  QoQ % 42.06% 90.91% -82.63% 27.95% 84.47% 96.34% -
  Horiz. % 218.29% 153.66% 80.49% 463.41% 362.20% 196.34% 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 1.77 1.88 1.91 2.02 0.00 0.00 2.21 -13.75%
  QoQ % -5.85% -1.57% -5.45% 0.00% 0.00% 0.00% -
  Horiz. % 80.09% 85.07% 86.43% 91.40% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 -
Price 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 1.1600 -
P/RPS 1.62 2.69 5.47 1.27 1.93 3.18 6.36 -59.78%
  QoQ % -39.78% -50.82% 330.71% -34.20% -39.31% -50.00% -
  Horiz. % 25.47% 42.30% 86.01% 19.97% 30.35% 50.00% 100.00%
P/EPS 52.54 78.03 147.83 24.12 37.00 63.28 123.40 -43.37%
  QoQ % -32.67% -47.22% 512.89% -34.81% -41.53% -48.72% -
  Horiz. % 42.58% 63.23% 119.80% 19.55% 29.98% 51.28% 100.00%
EY 1.90 1.28 0.68 4.15 2.70 1.58 0.81 76.45%
  QoQ % 48.44% 88.24% -83.61% 53.70% 70.89% 95.06% -
  Horiz. % 234.57% 158.02% 83.95% 512.35% 333.33% 195.06% 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 1.66 1.85 1.85 1.85 0.00 0.00 2.23 -17.85%
  QoQ % -10.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.44% 82.96% 82.96% 82.96% 0.00% 0.00% 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
 
 

605  230  568 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS 0.06-0.005 
 GOCEAN 0.0450.00 
 MTOUCHE 0.285+0.005 
 TANCO-WB 0.07+0.02 
 PERMAJU 0.1450.00 
 TANCO 0.145+0.01 
 MINDA 0.145+0.02 
 UCREST 0.30+0.005 
 TAWIN-OR 0.065-0.005 
 CAREPLS 2.41+0.05 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. FCPO FOR MAY 2021 NOW IS RM4,880 (TIME WHEN ALL GOES DOWN PALM OIL UP: SO BUY PALM OIL SHARES ON SALE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. TWO POWERFUL FACTORS WHY PALM OIL BULL RUN CAN LAST MUCH LONGER THIS ROUND, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. World’s largest pig farm in China will 'produce' 2 million pigs per year - Koon Yew Yin Koon Yew Yin's Blog
4. OCK - The Unfaltering Tower OCK - The 5G Battle by Zyke42
5. 这家小型股的股价在今年还可以再翻倍吗? Swim With Sharks
6. Chinese Sinopharm broke Western Pharmaceutical Industry’s monopoly - Koon Yew Yin Koon Yew Yin's Blog
7. China’s Sinovac shot found highly effective in real world study Good Articles to Share
8. LUMBER PRICES TRIPLED SINCE LAST YEAR, WHO WILL BE THE BENEFICIARY? Swim With Sharks
PARTNERS & BROKERS