Highlights

[3A] QoQ Quarter Result on 2010-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -22.26%    YoY -     -15.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 65,713 64,818 65,740 57,056 61,326 55,197 45,136 28.48%
  QoQ % 1.38% -1.40% 15.22% -6.96% 11.10% 22.29% -
  Horiz. % 145.59% 143.61% 145.65% 126.41% 135.87% 122.29% 100.00%
PBT 2,317 3,618 3,328 6,583 7,376 6,492 7,055 -52.43%
  QoQ % -35.96% 8.71% -49.45% -10.75% 13.62% -7.98% -
  Horiz. % 32.84% 51.28% 47.17% 93.31% 104.55% 92.02% 100.00%
Tax 1,734 50 -672 -1,960 -1,429 -1,977 -1,157 -
  QoQ % 3,368.00% 107.44% 65.71% -37.16% 27.72% -70.87% -
  Horiz. % -149.87% -4.32% 58.08% 169.40% 123.51% 170.87% 100.00%
NP 4,051 3,668 2,656 4,623 5,947 4,515 5,898 -22.17%
  QoQ % 10.44% 38.10% -42.55% -22.26% 31.72% -23.45% -
  Horiz. % 68.68% 62.19% 45.03% 78.38% 100.83% 76.55% 100.00%
NP to SH 3,983 3,668 2,656 4,623 5,947 4,515 5,898 -23.05%
  QoQ % 8.59% 38.10% -42.55% -22.26% 31.72% -23.45% -
  Horiz. % 67.53% 62.19% 45.03% 78.38% 100.83% 76.55% 100.00%
Tax Rate -74.84 % -1.38 % 20.19 % 29.77 % 19.37 % 30.45 % 16.40 % -
  QoQ % -5,323.19% -106.84% -32.18% 53.69% -36.39% 85.67% -
  Horiz. % -456.34% -8.41% 123.11% 181.52% 118.11% 185.67% 100.00%
Total Cost 61,662 61,150 63,084 52,433 55,379 50,682 39,238 35.21%
  QoQ % 0.84% -3.07% 20.31% -5.32% 9.27% 29.17% -
  Horiz. % 157.15% 155.84% 160.77% 133.63% 141.14% 129.17% 100.00%
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65%
  QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% -
  Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - 4,687 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 176.47 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 194,181 190,223 189,435 146,900 142,100 126,077 90,322 66.65%
  QoQ % 2.08% 0.42% 28.95% 3.38% 12.71% 39.59% -
  Horiz. % 214.99% 210.60% 209.73% 162.64% 157.32% 139.59% 100.00%
NOSH 394,356 394,408 390,588 369,840 369,378 342,045 308,795 17.73%
  QoQ % -0.01% 0.98% 5.61% 0.12% 7.99% 10.77% -
  Horiz. % 127.71% 127.72% 126.49% 119.77% 119.62% 110.77% 100.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.16 % 5.66 % 4.04 % 8.10 % 9.70 % 8.18 % 13.07 % -39.47%
  QoQ % 8.83% 40.10% -50.12% -16.49% 18.58% -37.41% -
  Horiz. % 47.13% 43.31% 30.91% 61.97% 74.22% 62.59% 100.00%
ROE 2.05 % 1.93 % 1.40 % 3.15 % 4.19 % 3.58 % 6.53 % -53.84%
  QoQ % 6.22% 37.86% -55.56% -24.82% 17.04% -45.18% -
  Horiz. % 31.39% 29.56% 21.44% 48.24% 64.17% 54.82% 100.00%
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 16.66 16.43 16.83 15.43 16.60 16.14 14.62 9.11%
  QoQ % 1.40% -2.38% 9.07% -7.05% 2.85% 10.40% -
  Horiz. % 113.95% 112.38% 115.12% 105.54% 113.54% 110.40% 100.00%
EPS 1.01 0.93 0.68 1.25 1.61 1.47 1.91 -34.63%
  QoQ % 8.60% 36.76% -45.60% -22.36% 9.52% -23.04% -
  Horiz. % 52.88% 48.69% 35.60% 65.45% 84.29% 76.96% 100.00%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 41.56%
  QoQ % 2.09% -0.56% 22.10% 3.25% 4.37% 26.02% -
  Horiz. % 168.34% 164.89% 165.81% 135.79% 131.52% 126.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 13.41 13.22 13.41 11.64 12.51 11.26 9.21 28.49%
  QoQ % 1.44% -1.42% 15.21% -6.95% 11.10% 22.26% -
  Horiz. % 145.60% 143.54% 145.60% 126.38% 135.83% 122.26% 100.00%
EPS 0.81 0.75 0.54 0.94 1.21 0.92 1.20 -23.07%
  QoQ % 8.00% 38.89% -42.55% -22.31% 31.52% -23.33% -
  Horiz. % 67.50% 62.50% 45.00% 78.33% 100.83% 76.67% 100.00%
DPS 0.00 0.00 0.96 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.3961 0.3881 0.3865 0.2997 0.2899 0.2572 0.1843 66.62%
  QoQ % 2.06% 0.41% 28.96% 3.38% 12.71% 39.56% -
  Horiz. % 214.92% 210.58% 209.71% 162.62% 157.30% 139.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 -
P/RPS 9.48 9.67 10.52 10.57 12.23 9.36 5.61 41.92%
  QoQ % -1.96% -8.08% -0.47% -13.57% 30.66% 66.84% -
  Horiz. % 168.98% 172.37% 187.52% 188.41% 218.00% 166.84% 100.00%
P/EPS 156.44 170.97 260.29 130.40 126.09 114.39 42.93 136.99%
  QoQ % -8.50% -34.32% 99.61% 3.42% 10.23% 166.46% -
  Horiz. % 364.41% 398.25% 606.31% 303.75% 293.71% 266.46% 100.00%
EY 0.64 0.58 0.38 0.77 0.79 0.87 2.33 -57.78%
  QoQ % 10.34% 52.63% -50.65% -2.53% -9.20% -62.66% -
  Horiz. % 27.47% 24.89% 16.31% 33.05% 33.91% 37.34% 100.00%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.21 3.30 3.65 4.10 5.28 4.10 2.80 9.55%
  QoQ % -2.73% -9.59% -10.98% -22.35% 28.78% 46.43% -
  Horiz. % 114.64% 117.86% 130.36% 146.43% 188.57% 146.43% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 -
Price 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 -
P/RPS 9.54 9.37 9.27 11.86 9.46 14.19 9.85 -2.11%
  QoQ % 1.81% 1.08% -21.84% 25.37% -33.33% 44.06% -
  Horiz. % 96.85% 95.13% 94.11% 120.41% 96.04% 144.06% 100.00%
P/EPS 157.43 165.59 229.41 146.40 97.52 173.48 75.39 63.45%
  QoQ % -4.93% -27.82% 56.70% 50.12% -43.79% 130.11% -
  Horiz. % 208.82% 219.64% 304.30% 194.19% 129.35% 230.11% 100.00%
EY 0.64 0.60 0.44 0.68 1.03 0.58 1.33 -38.62%
  QoQ % 6.67% 36.36% -35.29% -33.98% 77.59% -56.39% -
  Horiz. % 48.12% 45.11% 33.08% 51.13% 77.44% 43.61% 100.00%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 3.23 3.19 3.22 4.61 4.08 6.21 4.92 -24.48%
  QoQ % 1.25% -0.93% -30.15% 12.99% -34.30% 26.22% -
  Horiz. % 65.65% 64.84% 65.45% 93.70% 82.93% 126.22% 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.
 


 

202  294  511  1307 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers