Highlights

[3A] QoQ Cumulative Quarter Result on 2012-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Mar-2012  [#1]
Profit Trend QoQ -     -76.82%    YoY -     -7.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 306,429 223,543 143,326 71,439 268,806 203,640 138,700 69.22%
  QoQ % 37.08% 55.97% 100.63% -73.42% 32.00% 46.82% -
  Horiz. % 220.93% 161.17% 103.34% 51.51% 193.80% 146.82% 100.00%
PBT 21,999 15,564 10,094 4,937 15,352 9,634 5,108 163.54%
  QoQ % 41.35% 54.19% 104.46% -67.84% 59.35% 88.61% -
  Horiz. % 430.68% 304.70% 197.61% 96.65% 300.55% 188.61% 100.00%
Tax -5,813 -3,879 -2,885 -997 -97 946 3,147 -
  QoQ % -49.86% -34.45% -189.37% -927.84% -110.25% -69.94% -
  Horiz. % -184.72% -123.26% -91.67% -31.68% -3.08% 30.06% 100.00%
NP 16,186 11,685 7,209 3,940 15,255 10,580 8,255 56.34%
  QoQ % 38.52% 62.09% 82.97% -74.17% 44.19% 28.16% -
  Horiz. % 196.08% 141.55% 87.33% 47.73% 184.80% 128.16% 100.00%
NP to SH 16,186 11,685 7,209 3,683 15,887 11,141 8,282 56.00%
  QoQ % 38.52% 62.09% 95.74% -76.82% 42.60% 34.52% -
  Horiz. % 195.44% 141.09% 87.04% 44.47% 191.83% 134.52% 100.00%
Tax Rate 26.42 % 24.92 % 28.58 % 20.19 % 0.63 % -9.82 % -61.61 % -
  QoQ % 6.02% -12.81% 41.56% 3,104.76% 106.42% 84.06% -
  Horiz. % -42.88% -40.45% -46.39% -32.77% -1.02% 15.94% 100.00%
Total Cost 290,243 211,858 136,117 67,499 253,551 193,060 130,445 70.02%
  QoQ % 37.00% 55.64% 101.66% -73.38% 31.33% 48.00% -
  Horiz. % 222.50% 162.41% 104.35% 51.75% 194.37% 148.00% 100.00%
Net Worth 210,618 0 0 203,740 200,789 201,010 198,491 4.01%
  QoQ % 0.00% 0.00% 0.00% 1.47% -0.11% 1.27% -
  Horiz. % 106.11% 0.00% 0.00% 102.64% 101.16% 101.27% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 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
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 210,618 0 0 203,740 200,789 201,010 198,491 4.01%
  QoQ % 0.00% 0.00% 0.00% 1.47% -0.11% 1.27% -
  Horiz. % 106.11% 0.00% 0.00% 102.64% 101.16% 101.27% 100.00%
NOSH 390,467 393,028 393,281 391,808 393,242 393,674 394,380 -0.66%
  QoQ % -0.65% -0.06% 0.38% -0.36% -0.11% -0.18% -
  Horiz. % 99.01% 99.66% 99.72% 99.35% 99.71% 99.82% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.28 % 5.23 % 5.03 % 5.52 % 5.68 % 5.20 % 5.95 % -7.62%
  QoQ % 0.96% 3.98% -8.88% -2.82% 9.23% -12.61% -
  Horiz. % 88.74% 87.90% 84.54% 92.77% 95.46% 87.39% 100.00%
ROE 7.68 % - % - % 1.81 % 7.91 % 5.54 % 4.17 % 49.97%
  QoQ % 0.00% 0.00% 0.00% -77.12% 42.78% 32.85% -
  Horiz. % 184.17% 0.00% 0.00% 43.41% 189.69% 132.85% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 78.48 56.88 36.44 18.23 68.36 51.73 35.17 70.35%
  QoQ % 37.97% 56.09% 99.89% -73.33% 32.15% 47.09% -
  Horiz. % 223.14% 161.73% 103.61% 51.83% 194.37% 147.09% 100.00%
EPS 4.11 2.97 1.83 0.94 4.04 2.83 2.10 56.15%
  QoQ % 38.38% 62.30% 94.68% -76.73% 42.76% 34.76% -
  Horiz. % 195.71% 141.43% 87.14% 44.76% 192.38% 134.76% 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 0.5394 0.0000 0.0000 0.5200 0.5106 0.5106 0.5033 4.70%
  QoQ % 0.00% 0.00% 0.00% 1.84% 0.00% 1.45% -
  Horiz. % 107.17% 0.00% 0.00% 103.32% 101.45% 101.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 62.28 45.44 29.13 14.52 54.64 41.39 28.19 69.22%
  QoQ % 37.06% 55.99% 100.62% -73.43% 32.01% 46.83% -
  Horiz. % 220.93% 161.19% 103.33% 51.51% 193.83% 146.83% 100.00%
EPS 3.29 2.38 1.47 0.75 3.23 2.26 1.68 56.21%
  QoQ % 38.24% 61.90% 96.00% -76.78% 42.92% 34.52% -
  Horiz. % 195.83% 141.67% 87.50% 44.64% 192.26% 134.52% 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 0.4281 0.0000 0.0000 0.4141 0.4081 0.4086 0.4034 4.02%
  QoQ % 0.00% 0.00% 0.00% 1.47% -0.12% 1.29% -
  Horiz. % 106.12% 0.00% 0.00% 102.65% 101.17% 101.29% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.0900 1.0000 1.1400 1.1500 1.1200 1.1400 1.4700 -
P/RPS 1.39 1.76 3.13 6.31 1.64 2.20 4.18 -51.84%
  QoQ % -21.02% -43.77% -50.40% 284.76% -25.45% -47.37% -
  Horiz. % 33.25% 42.11% 74.88% 150.96% 39.23% 52.63% 100.00%
P/EPS 26.29 33.64 62.19 122.34 27.72 40.28 70.00 -47.79%
  QoQ % -21.85% -45.91% -49.17% 341.34% -31.18% -42.46% -
  Horiz. % 37.56% 48.06% 88.84% 174.77% 39.60% 57.54% 100.00%
EY 3.80 2.97 1.61 0.82 3.61 2.48 1.43 91.28%
  QoQ % 27.95% 84.47% 96.34% -77.29% 45.56% 73.43% -
  Horiz. % 265.73% 207.69% 112.59% 57.34% 252.45% 173.43% 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 2.02 0.00 0.00 2.21 2.19 2.23 2.92 -21.69%
  QoQ % 0.00% 0.00% 0.00% 0.91% -1.79% -23.63% -
  Horiz. % 69.18% 0.00% 0.00% 75.68% 75.00% 76.37% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 24/08/11 -
Price 1.0000 1.1000 1.1600 1.1600 1.2200 1.1800 1.2800 -
P/RPS 1.27 1.93 3.18 6.36 1.78 2.28 3.64 -50.28%
  QoQ % -34.20% -39.31% -50.00% 257.30% -21.93% -37.36% -
  Horiz. % 34.89% 53.02% 87.36% 174.73% 48.90% 62.64% 100.00%
P/EPS 24.12 37.00 63.28 123.40 30.20 41.70 60.95 -45.95%
  QoQ % -34.81% -41.53% -48.72% 308.61% -27.58% -31.58% -
  Horiz. % 39.57% 60.71% 103.82% 202.46% 49.55% 68.42% 100.00%
EY 4.15 2.70 1.58 0.81 3.31 2.40 1.64 85.17%
  QoQ % 53.70% 70.89% 95.06% -75.53% 37.92% 46.34% -
  Horiz. % 253.05% 164.63% 96.34% 49.39% 201.83% 146.34% 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 1.85 0.00 0.00 2.23 2.39 2.31 2.54 -18.97%
  QoQ % 0.00% 0.00% 0.00% -6.69% 3.46% -9.06% -
  Horiz. % 72.83% 0.00% 0.00% 87.80% 94.09% 90.94% 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.
 


 

195  400  534  1201 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.165+0.005 
 ASB 0.195-0.025 
 PWRWELL 0.36-0.05 
 SAPNRG 0.205-0.005 
 DSONIC 1.18+0.14 
 XOX 0.06+0.005 
 MYEG 1.14-0.04 
 HSI-C7V 0.205-0.025 
 DSONIC-WA 0.505+0.12 
 DGB 0.060.00 
Partners & Brokers