Highlights

[3A] QoQ Quarter Result on 2011-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     7.93%    YoY -     -7.01%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 71,439 65,166 64,940 72,987 65,713 64,818 65,740 5.69%
  QoQ % 9.63% 0.35% -11.03% 11.07% 1.38% -1.40% -
  Horiz. % 108.67% 99.13% 98.78% 111.02% 99.96% 98.60% 100.00%
PBT 4,937 5,718 4,526 2,791 2,317 3,618 3,328 30.04%
  QoQ % -13.66% 26.34% 62.16% 20.46% -35.96% 8.71% -
  Horiz. % 148.35% 171.81% 136.00% 83.86% 69.62% 108.71% 100.00%
Tax -997 -1,043 -2,201 1,413 1,734 50 -672 30.05%
  QoQ % 4.41% 52.61% -255.77% -18.51% 3,368.00% 107.44% -
  Horiz. % 148.36% 155.21% 327.53% -210.27% -258.04% -7.44% 100.00%
NP 3,940 4,675 2,325 4,204 4,051 3,668 2,656 30.04%
  QoQ % -15.72% 101.08% -44.70% 3.78% 10.44% 38.10% -
  Horiz. % 148.34% 176.02% 87.54% 158.28% 152.52% 138.10% 100.00%
NP to SH 3,683 4,746 2,859 4,299 3,983 3,668 2,656 24.33%
  QoQ % -22.40% 66.00% -33.50% 7.93% 8.59% 38.10% -
  Horiz. % 138.67% 178.69% 107.64% 161.86% 149.96% 138.10% 100.00%
Tax Rate 20.19 % 18.24 % 48.63 % -50.63 % -74.84 % -1.38 % 20.19 % -
  QoQ % 10.69% -62.49% 196.05% 32.35% -5,323.19% -106.84% -
  Horiz. % 100.00% 90.34% 240.86% -250.77% -370.68% -6.84% 100.00%
Total Cost 67,499 60,491 62,615 68,783 61,662 61,150 63,084 4.61%
  QoQ % 11.59% -3.39% -8.97% 11.55% 0.84% -3.07% -
  Horiz. % 107.00% 95.89% 99.26% 109.03% 97.75% 96.93% 100.00%
Net Worth 203,740 200,231 199,973 198,503 194,181 190,223 189,435 4.97%
  QoQ % 1.75% 0.13% 0.74% 2.23% 2.08% 0.42% -
  Horiz. % 107.55% 105.70% 105.56% 104.79% 102.51% 100.42% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 4,687 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 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% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 203,740 200,231 199,973 198,503 194,181 190,223 189,435 4.97%
  QoQ % 1.75% 0.13% 0.74% 2.23% 2.08% 0.42% -
  Horiz. % 107.55% 105.70% 105.56% 104.79% 102.51% 100.42% 100.00%
NOSH 391,808 392,148 391,643 394,403 394,356 394,408 390,588 0.21%
  QoQ % -0.09% 0.13% -0.70% 0.01% -0.01% 0.98% -
  Horiz. % 100.31% 100.40% 100.27% 100.98% 100.96% 100.98% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52 % 7.17 % 3.58 % 5.76 % 6.16 % 5.66 % 4.04 % 23.11%
  QoQ % -23.01% 100.28% -37.85% -6.49% 8.83% 40.10% -
  Horiz. % 136.63% 177.48% 88.61% 142.57% 152.48% 140.10% 100.00%
ROE 1.81 % 2.37 % 1.43 % 2.17 % 2.05 % 1.93 % 1.40 % 18.66%
  QoQ % -23.63% 65.73% -34.10% 5.85% 6.22% 37.86% -
  Horiz. % 129.29% 169.29% 102.14% 155.00% 146.43% 137.86% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 18.23 16.62 16.58 18.51 16.66 16.43 16.83 5.47%
  QoQ % 9.69% 0.24% -10.43% 11.10% 1.40% -2.38% -
  Horiz. % 108.32% 98.75% 98.51% 109.98% 98.99% 97.62% 100.00%
EPS 0.94 1.21 0.73 1.09 1.01 0.93 0.68 24.07%
  QoQ % -22.31% 65.75% -33.03% 7.92% 8.60% 36.76% -
  Horiz. % 138.24% 177.94% 107.35% 160.29% 148.53% 136.76% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5200 0.5106 0.5106 0.5033 0.4924 0.4823 0.4850 4.75%
  QoQ % 1.84% 0.00% 1.45% 2.21% 2.09% -0.56% -
  Horiz. % 107.22% 105.28% 105.28% 103.77% 101.53% 99.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.52 13.25 13.20 14.83 13.36 13.17 13.36 5.70%
  QoQ % 9.58% 0.38% -10.99% 11.00% 1.44% -1.42% -
  Horiz. % 108.68% 99.18% 98.80% 111.00% 100.00% 98.58% 100.00%
EPS 0.75 0.96 0.58 0.87 0.81 0.75 0.54 24.46%
  QoQ % -21.87% 65.52% -33.33% 7.41% 8.00% 38.89% -
  Horiz. % 138.89% 177.78% 107.41% 161.11% 150.00% 138.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4141 0.4070 0.4064 0.4035 0.3947 0.3866 0.3850 4.97%
  QoQ % 1.74% 0.15% 0.72% 2.23% 2.10% 0.42% -
  Horiz. % 107.56% 105.71% 105.56% 104.81% 102.52% 100.42% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.1500 1.1200 1.1400 1.4700 1.5800 1.5900 1.7700 -
P/RPS 6.31 6.74 6.88 7.94 9.48 9.67 10.52 -28.86%
  QoQ % -6.38% -2.03% -13.35% -16.24% -1.96% -8.08% -
  Horiz. % 59.98% 64.07% 65.40% 75.48% 90.11% 91.92% 100.00%
P/EPS 122.34 92.54 156.16 134.86 156.44 170.97 260.29 -39.52%
  QoQ % 32.20% -40.74% 15.79% -13.79% -8.50% -34.32% -
  Horiz. % 47.00% 35.55% 59.99% 51.81% 60.10% 65.68% 100.00%
EY 0.82 1.08 0.64 0.74 0.64 0.58 0.38 66.91%
  QoQ % -24.07% 68.75% -13.51% 15.63% 10.34% 52.63% -
  Horiz. % 215.79% 284.21% 168.42% 194.74% 168.42% 152.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.21 2.19 2.23 2.92 3.21 3.30 3.65 -28.41%
  QoQ % 0.91% -1.79% -23.63% -9.03% -2.73% -9.59% -
  Horiz. % 60.55% 60.00% 61.10% 80.00% 87.95% 90.41% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 -
Price 1.1600 1.2200 1.1800 1.2800 1.5900 1.5400 1.5600 -
P/RPS 6.36 7.34 7.12 6.92 9.54 9.37 9.27 -22.19%
  QoQ % -13.35% 3.09% 2.89% -27.46% 1.81% 1.08% -
  Horiz. % 68.61% 79.18% 76.81% 74.65% 102.91% 101.08% 100.00%
P/EPS 123.40 100.81 161.64 117.43 157.43 165.59 229.41 -33.83%
  QoQ % 22.41% -37.63% 37.65% -25.41% -4.93% -27.82% -
  Horiz. % 53.79% 43.94% 70.46% 51.19% 68.62% 72.18% 100.00%
EY 0.81 0.99 0.62 0.85 0.64 0.60 0.44 50.15%
  QoQ % -18.18% 59.68% -27.06% 32.81% 6.67% 36.36% -
  Horiz. % 184.09% 225.00% 140.91% 193.18% 145.45% 136.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.23 2.39 2.31 2.54 3.23 3.19 3.22 -21.71%
  QoQ % -6.69% 3.46% -9.06% -21.36% 1.25% -0.93% -
  Horiz. % 69.25% 74.22% 71.74% 78.88% 100.31% 99.07% 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
 
 

322  440  602  1114 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.405+0.03 
 HIAPTEK 0.515+0.005 
 PA 0.545+0.035 
 DAYA 0.02+0.005 
 LIONIND 0.855-0.025 
 UCREST 0.26+0.005 
 FOCUS 0.47-0.03 
 DNEX 0.825+0.005 

FEATURED POSTS

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

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS