Highlights

[3A] QoQ Cumulative Quarter Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     -67.03%    YoY -     178.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 248,940 184,122 118,382 61,326 178,582 123,385 78,249 115.85%
  QoQ % 35.20% 55.53% 93.04% -65.66% 44.74% 57.68% -
  Horiz. % 318.14% 235.30% 151.29% 78.37% 228.22% 157.68% 100.00%
PBT 20,905 17,287 13,959 7,376 23,707 17,214 10,159 61.57%
  QoQ % 20.93% 23.84% 89.25% -68.89% 37.72% 69.45% -
  Horiz. % 205.78% 170.16% 137.41% 72.61% 233.36% 169.45% 100.00%
Tax -4,011 -4,061 -3,389 -1,429 -5,668 -3,690 -2,533 35.74%
  QoQ % 1.23% -19.83% -137.16% 74.79% -53.60% -45.68% -
  Horiz. % 158.35% 160.32% 133.79% 56.42% 223.77% 145.68% 100.00%
NP 16,894 13,226 10,570 5,947 18,039 13,524 7,626 69.69%
  QoQ % 27.73% 25.13% 77.74% -67.03% 33.39% 77.34% -
  Horiz. % 221.53% 173.43% 138.60% 77.98% 236.55% 177.34% 100.00%
NP to SH 16,894 13,226 10,570 5,947 18,039 13,524 7,626 69.69%
  QoQ % 27.73% 25.13% 77.74% -67.03% 33.39% 77.34% -
  Horiz. % 221.53% 173.43% 138.60% 77.98% 236.55% 177.34% 100.00%
Tax Rate 19.19 % 23.49 % 24.28 % 19.37 % 23.91 % 21.44 % 24.93 % -15.97%
  QoQ % -18.31% -3.25% 25.35% -18.99% 11.52% -14.00% -
  Horiz. % 76.98% 94.22% 97.39% 77.70% 95.91% 86.00% 100.00%
Total Cost 232,046 170,896 107,812 55,379 160,543 109,861 70,623 120.54%
  QoQ % 35.78% 58.51% 94.68% -65.51% 46.13% 55.56% -
  Horiz. % 328.57% 241.98% 152.66% 78.41% 227.32% 155.56% 100.00%
Net Worth 183,512 181,717 146,797 142,100 116,652 90,108 84,039 68.08%
  QoQ % 0.99% 23.79% 3.31% 21.82% 29.46% 7.22% -
  Horiz. % 218.36% 216.23% 174.68% 169.09% 138.81% 107.22% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,496 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 33.99 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 183,512 181,717 146,797 142,100 116,652 90,108 84,039 68.08%
  QoQ % 0.99% 23.79% 3.31% 21.82% 29.46% 7.22% -
  Horiz. % 218.36% 216.23% 174.68% 169.09% 138.81% 107.22% 100.00%
NOSH 380,495 374,674 369,580 369,378 316,473 308,063 307,499 15.21%
  QoQ % 1.55% 1.38% 0.05% 16.72% 2.73% 0.18% -
  Horiz. % 123.74% 121.85% 120.19% 120.12% 102.92% 100.18% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.79 % 7.18 % 8.93 % 9.70 % 10.10 % 10.96 % 9.75 % -21.38%
  QoQ % -5.43% -19.60% -7.94% -3.96% -7.85% 12.41% -
  Horiz. % 69.64% 73.64% 91.59% 99.49% 103.59% 112.41% 100.00%
ROE 9.21 % 7.28 % 7.20 % 4.19 % 15.46 % 15.01 % 9.07 % 1.02%
  QoQ % 26.51% 1.11% 71.84% -72.90% 3.00% 65.49% -
  Horiz. % 101.54% 80.26% 79.38% 46.20% 170.45% 165.49% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 65.43 49.14 32.03 16.60 56.43 40.05 25.45 87.35%
  QoQ % 33.15% 53.42% 92.95% -70.58% 40.90% 57.37% -
  Horiz. % 257.09% 193.08% 125.85% 65.23% 221.73% 157.37% 100.00%
EPS 4.44 3.53 2.86 1.61 5.70 4.39 2.48 47.29%
  QoQ % 25.78% 23.43% 77.64% -71.75% 29.84% 77.02% -
  Horiz. % 179.03% 142.34% 115.32% 64.92% 229.84% 177.02% 100.00%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 45.88%
  QoQ % -0.56% 22.10% 3.25% 4.37% 26.02% 7.03% -
  Horiz. % 176.47% 177.46% 145.33% 140.76% 134.87% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.60 37.42 24.06 12.46 36.30 25.08 15.90 115.90%
  QoQ % 35.22% 55.53% 93.10% -65.67% 44.74% 57.74% -
  Horiz. % 318.24% 235.35% 151.32% 78.36% 228.30% 157.74% 100.00%
EPS 3.43 2.69 2.15 1.21 3.67 2.75 1.55 69.57%
  QoQ % 27.51% 25.12% 77.69% -67.03% 33.45% 77.42% -
  Horiz. % 221.29% 173.55% 138.71% 78.06% 236.77% 177.42% 100.00%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3730 0.3693 0.2984 0.2888 0.2371 0.1831 0.1708 68.09%
  QoQ % 1.00% 23.76% 3.32% 21.81% 29.49% 7.20% -
  Horiz. % 218.38% 216.22% 174.71% 169.09% 138.82% 107.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 -
P/RPS 2.43 3.60 5.09 12.23 2.68 2.05 1.61 31.48%
  QoQ % -32.50% -29.27% -58.38% 356.34% 30.73% 27.33% -
  Horiz. % 150.93% 223.60% 316.15% 759.63% 166.46% 127.33% 100.00%
P/EPS 35.81 50.14 56.99 126.09 26.49 18.68 16.53 67.19%
  QoQ % -28.58% -12.02% -54.80% 375.99% 41.81% 13.01% -
  Horiz. % 216.64% 303.33% 344.77% 762.79% 160.25% 113.01% 100.00%
EY 2.79 1.99 1.75 0.79 3.77 5.35 6.05 -40.23%
  QoQ % 40.20% 13.71% 121.52% -79.05% -29.53% -11.57% -
  Horiz. % 46.12% 32.89% 28.93% 13.06% 62.31% 88.43% 100.00%
DY 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.30 3.65 4.10 5.28 4.10 2.80 1.50 68.91%
  QoQ % -9.59% -10.98% -22.35% 28.78% 46.43% 86.67% -
  Horiz. % 220.00% 243.33% 273.33% 352.00% 273.33% 186.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 -
Price 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 -
P/RPS 2.35 3.17 5.71 9.46 4.06 3.60 2.36 -0.28%
  QoQ % -25.87% -44.48% -39.64% 133.00% 12.78% 52.54% -
  Horiz. % 99.58% 134.32% 241.95% 400.85% 172.03% 152.54% 100.00%
P/EPS 34.68 44.19 63.99 97.52 40.18 32.80 24.19 27.06%
  QoQ % -21.52% -30.94% -34.38% 142.71% 22.50% 35.59% -
  Horiz. % 143.37% 182.68% 264.53% 403.14% 166.10% 135.59% 100.00%
EY 2.88 2.26 1.56 1.03 2.49 3.05 4.13 -21.31%
  QoQ % 27.43% 44.87% 51.46% -58.63% -18.36% -26.15% -
  Horiz. % 69.73% 54.72% 37.77% 24.94% 60.29% 73.85% 100.00%
DY 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.19 3.22 4.61 4.08 6.21 4.92 2.20 28.02%
  QoQ % -0.93% -30.15% 12.99% -34.30% 26.22% 123.64% -
  Horiz. % 145.00% 146.36% 209.55% 185.45% 282.27% 223.64% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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