Highlights

[3A] QoQ Cumulative Quarter Result on 2011-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -76.42%    YoY -     -33.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 268,806 203,640 138,700 65,713 248,940 184,122 118,382 72.50%
  QoQ % 32.00% 46.82% 111.07% -73.60% 35.20% 55.53% -
  Horiz. % 227.07% 172.02% 117.16% 55.51% 210.29% 155.53% 100.00%
PBT 15,352 9,634 5,108 2,317 20,905 17,287 13,959 6.53%
  QoQ % 59.35% 88.61% 120.46% -88.92% 20.93% 23.84% -
  Horiz. % 109.98% 69.02% 36.59% 16.60% 149.76% 123.84% 100.00%
Tax -97 946 3,147 1,734 -4,011 -4,061 -3,389 -90.58%
  QoQ % -110.25% -69.94% 81.49% 143.23% 1.23% -19.83% -
  Horiz. % 2.86% -27.91% -92.86% -51.17% 118.35% 119.83% 100.00%
NP 15,255 10,580 8,255 4,051 16,894 13,226 10,570 27.62%
  QoQ % 44.19% 28.16% 103.78% -76.02% 27.73% 25.13% -
  Horiz. % 144.32% 100.09% 78.10% 38.33% 159.83% 125.13% 100.00%
NP to SH 15,887 11,141 8,282 3,983 16,894 13,226 10,570 31.12%
  QoQ % 42.60% 34.52% 107.93% -76.42% 27.73% 25.13% -
  Horiz. % 150.30% 105.40% 78.35% 37.68% 159.83% 125.13% 100.00%
Tax Rate 0.63 % -9.82 % -61.61 % -74.84 % 19.19 % 23.49 % 24.28 % -91.18%
  QoQ % 106.42% 84.06% 17.68% -489.99% -18.31% -3.25% -
  Horiz. % 2.59% -40.44% -253.75% -308.24% 79.04% 96.75% 100.00%
Total Cost 253,551 193,060 130,445 61,662 232,046 170,896 107,812 76.57%
  QoQ % 31.33% 48.00% 111.55% -73.43% 35.78% 58.51% -
  Horiz. % 235.18% 179.07% 120.99% 57.19% 215.23% 158.51% 100.00%
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.15%
  QoQ % -0.11% 1.27% 2.22% 5.81% 0.99% 23.79% -
  Horiz. % 136.78% 136.93% 135.21% 132.28% 125.01% 123.79% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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% 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% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,789 201,010 198,491 194,181 183,512 181,717 146,797 23.15%
  QoQ % -0.11% 1.27% 2.22% 5.81% 0.99% 23.79% -
  Horiz. % 136.78% 136.93% 135.21% 132.28% 125.01% 123.79% 100.00%
NOSH 393,242 393,674 394,380 394,356 380,495 374,674 369,580 4.21%
  QoQ % -0.11% -0.18% 0.01% 3.64% 1.55% 1.38% -
  Horiz. % 106.40% 106.52% 106.71% 106.70% 102.95% 101.38% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.68 % 5.20 % 5.95 % 6.16 % 6.79 % 7.18 % 8.93 % -25.98%
  QoQ % 9.23% -12.61% -3.41% -9.28% -5.43% -19.60% -
  Horiz. % 63.61% 58.23% 66.63% 68.98% 76.04% 80.40% 100.00%
ROE 7.91 % 5.54 % 4.17 % 2.05 % 9.21 % 7.28 % 7.20 % 6.45%
  QoQ % 42.78% 32.85% 103.41% -77.74% 26.51% 1.11% -
  Horiz. % 109.86% 76.94% 57.92% 28.47% 127.92% 101.11% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.36 51.73 35.17 16.66 65.43 49.14 32.03 65.54%
  QoQ % 32.15% 47.09% 111.10% -74.54% 33.15% 53.42% -
  Horiz. % 213.42% 161.50% 109.80% 52.01% 204.28% 153.42% 100.00%
EPS 4.04 2.83 2.10 1.01 4.44 3.53 2.86 25.82%
  QoQ % 42.76% 34.76% 107.92% -77.25% 25.78% 23.43% -
  Horiz. % 141.26% 98.95% 73.43% 35.31% 155.24% 123.43% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5106 0.5106 0.5033 0.4924 0.4823 0.4850 0.3972 18.17%
  QoQ % 0.00% 1.45% 2.21% 2.09% -0.56% 22.10% -
  Horiz. % 128.55% 128.55% 126.71% 123.97% 121.42% 122.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.64 41.39 28.19 13.36 50.60 37.42 24.06 72.52%
  QoQ % 32.01% 46.83% 111.00% -73.60% 35.22% 55.53% -
  Horiz. % 227.10% 172.03% 117.17% 55.53% 210.31% 155.53% 100.00%
EPS 3.23 2.26 1.68 0.81 3.43 2.69 2.15 31.08%
  QoQ % 42.92% 34.52% 107.41% -76.38% 27.51% 25.12% -
  Horiz. % 150.23% 105.12% 78.14% 37.67% 159.53% 125.12% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4081 0.4086 0.4034 0.3947 0.3730 0.3693 0.2984 23.14%
  QoQ % -0.12% 1.29% 2.20% 5.82% 1.00% 23.76% -
  Horiz. % 136.76% 136.93% 135.19% 132.27% 125.00% 123.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.1200 1.1400 1.4700 1.5800 1.5900 1.7700 1.6300 -
P/RPS 1.64 2.20 4.18 9.48 2.43 3.60 5.09 -52.90%
  QoQ % -25.45% -47.37% -55.91% 290.12% -32.50% -29.27% -
  Horiz. % 32.22% 43.22% 82.12% 186.25% 47.74% 70.73% 100.00%
P/EPS 27.72 40.28 70.00 156.44 35.81 50.14 56.99 -38.07%
  QoQ % -31.18% -42.46% -55.25% 336.86% -28.58% -12.02% -
  Horiz. % 48.64% 70.68% 122.83% 274.50% 62.84% 87.98% 100.00%
EY 3.61 2.48 1.43 0.64 2.79 1.99 1.75 61.84%
  QoQ % 45.56% 73.43% 123.44% -77.06% 40.20% 13.71% -
  Horiz. % 206.29% 141.71% 81.71% 36.57% 159.43% 113.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.19 2.23 2.92 3.21 3.30 3.65 4.10 -34.09%
  QoQ % -1.79% -23.63% -9.03% -2.73% -9.59% -10.98% -
  Horiz. % 53.41% 54.39% 71.22% 78.29% 80.49% 89.02% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 -
Price 1.2200 1.1800 1.2800 1.5900 1.5400 1.5600 1.8300 -
P/RPS 1.78 2.28 3.64 9.54 2.35 3.17 5.71 -53.93%
  QoQ % -21.93% -37.36% -61.84% 305.96% -25.87% -44.48% -
  Horiz. % 31.17% 39.93% 63.75% 167.08% 41.16% 55.52% 100.00%
P/EPS 30.20 41.70 60.95 157.43 34.68 44.19 63.99 -39.30%
  QoQ % -27.58% -31.58% -61.28% 353.95% -21.52% -30.94% -
  Horiz. % 47.19% 65.17% 95.25% 246.02% 54.20% 69.06% 100.00%
EY 3.31 2.40 1.64 0.64 2.88 2.26 1.56 64.89%
  QoQ % 37.92% 46.34% 156.25% -77.78% 27.43% 44.87% -
  Horiz. % 212.18% 153.85% 105.13% 41.03% 184.62% 144.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.39 2.31 2.54 3.23 3.19 3.22 4.61 -35.39%
  QoQ % 3.46% -9.06% -21.36% 1.25% -0.93% -30.15% -
  Horiz. % 51.84% 50.11% 55.10% 70.07% 69.20% 69.85% 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
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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