Highlights

[3A] QoQ Quarter Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -2.82%    YoY -     -16.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 73,827 82,886 80,217 71,887 71,439 65,166 64,940 8.92%
  QoQ % -10.93% 3.33% 11.59% 0.63% 9.63% 0.35% -
  Horiz. % 113.68% 127.63% 123.52% 110.70% 110.01% 100.35% 100.00%
PBT 4,368 6,435 5,470 5,157 4,937 5,718 4,526 -2.34%
  QoQ % -32.12% 17.64% 6.07% 4.46% -13.66% 26.34% -
  Horiz. % 96.51% 142.18% 120.86% 113.94% 109.08% 126.34% 100.00%
Tax -1,637 -1,934 -994 -1,578 -997 -1,043 -2,201 -17.90%
  QoQ % 15.36% -94.57% 37.01% -58.27% 4.41% 52.61% -
  Horiz. % 74.38% 87.87% 45.16% 71.69% 45.30% 47.39% 100.00%
NP 2,731 4,501 4,476 3,579 3,940 4,675 2,325 11.32%
  QoQ % -39.32% 0.56% 25.06% -9.16% -15.72% 101.08% -
  Horiz. % 117.46% 193.59% 192.52% 153.94% 169.46% 201.08% 100.00%
NP to SH 2,731 4,501 4,476 3,579 3,683 4,746 2,859 -3.00%
  QoQ % -39.32% 0.56% 25.06% -2.82% -22.40% 66.00% -
  Horiz. % 95.52% 157.43% 156.56% 125.18% 128.82% 166.00% 100.00%
Tax Rate 37.48 % 30.05 % 18.17 % 30.60 % 20.19 % 18.24 % 48.63 % -15.93%
  QoQ % 24.73% 65.38% -40.62% 51.56% 10.69% -62.49% -
  Horiz. % 77.07% 61.79% 37.36% 62.92% 41.52% 37.51% 100.00%
Total Cost 71,096 78,385 75,741 68,308 67,499 60,491 62,615 8.83%
  QoQ % -9.30% 3.49% 10.88% 1.20% 11.59% -3.39% -
  Horiz. % 113.54% 125.19% 120.96% 109.09% 107.80% 96.61% 100.00%
Net Worth 217,846 212,122 0 0 203,740 200,231 199,973 5.87%
  QoQ % 2.70% 0.00% 0.00% 0.00% 1.75% 0.13% -
  Horiz. % 108.94% 106.08% 0.00% 0.00% 101.88% 100.13% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 217,846 212,122 0 0 203,740 200,231 199,973 5.87%
  QoQ % 2.70% 0.00% 0.00% 0.00% 1.75% 0.13% -
  Horiz. % 108.94% 106.08% 0.00% 0.00% 101.88% 100.13% 100.00%
NOSH 395,797 393,255 392,640 394,693 391,808 392,148 391,643 0.71%
  QoQ % 0.65% 0.16% -0.52% 0.74% -0.09% 0.13% -
  Horiz. % 101.06% 100.41% 100.25% 100.78% 100.04% 100.13% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 3.70 % 5.43 % 5.58 % 4.98 % 5.52 % 7.17 % 3.58 % 2.22%
  QoQ % -31.86% -2.69% 12.05% -9.78% -23.01% 100.28% -
  Horiz. % 103.35% 151.68% 155.87% 139.11% 154.19% 200.28% 100.00%
ROE 1.25 % 2.12 % - % - % 1.81 % 2.37 % 1.43 % -8.57%
  QoQ % -41.04% 0.00% 0.00% 0.00% -23.63% 65.73% -
  Horiz. % 87.41% 148.25% 0.00% 0.00% 126.57% 165.73% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 18.65 21.08 20.43 18.21 18.23 16.62 16.58 8.15%
  QoQ % -11.53% 3.18% 12.19% -0.11% 9.69% 0.24% -
  Horiz. % 112.48% 127.14% 123.22% 109.83% 109.95% 100.24% 100.00%
EPS 0.69 1.14 1.14 0.91 0.94 1.21 0.73 -3.68%
  QoQ % -39.47% 0.00% 25.27% -3.19% -22.31% 65.75% -
  Horiz. % 94.52% 156.16% 156.16% 124.66% 128.77% 165.75% 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 0.5504 0.5394 0.0000 0.0000 0.5200 0.5106 0.5106 5.13%
  QoQ % 2.04% 0.00% 0.00% 0.00% 1.84% 0.00% -
  Horiz. % 107.79% 105.64% 0.00% 0.00% 101.84% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 15.01 16.85 16.30 14.61 14.52 13.25 13.20 8.94%
  QoQ % -10.92% 3.37% 11.57% 0.62% 9.58% 0.38% -
  Horiz. % 113.71% 127.65% 123.48% 110.68% 110.00% 100.38% 100.00%
EPS 0.56 0.91 0.91 0.73 0.75 0.96 0.58 -2.31%
  QoQ % -38.46% 0.00% 24.66% -2.67% -21.87% 65.52% -
  Horiz. % 96.55% 156.90% 156.90% 125.86% 129.31% 165.52% 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 0.4428 0.4311 0.0000 0.0000 0.4141 0.4070 0.4064 5.88%
  QoQ % 2.71% 0.00% 0.00% 0.00% 1.74% 0.15% -
  Horiz. % 108.96% 106.08% 0.00% 0.00% 101.89% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 1.1400 -
P/RPS 5.63 5.17 4.89 6.26 6.31 6.74 6.88 -12.50%
  QoQ % 8.90% 5.73% -21.88% -0.79% -6.38% -2.03% -
  Horiz. % 81.83% 75.15% 71.08% 90.99% 91.72% 97.97% 100.00%
P/EPS 152.17 95.23 87.72 125.72 122.34 92.54 156.16 -1.71%
  QoQ % 59.79% 8.56% -30.23% 2.76% 32.20% -40.74% -
  Horiz. % 97.44% 60.98% 56.17% 80.51% 78.34% 59.26% 100.00%
EY 0.66 1.05 1.14 0.80 0.82 1.08 0.64 2.07%
  QoQ % -37.14% -7.89% 42.50% -2.44% -24.07% 68.75% -
  Horiz. % 103.13% 164.06% 178.12% 125.00% 128.12% 168.75% 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 1.91 2.02 0.00 0.00 2.21 2.19 2.23 -9.80%
  QoQ % -5.45% 0.00% 0.00% 0.00% 0.91% -1.79% -
  Horiz. % 85.65% 90.58% 0.00% 0.00% 99.10% 98.21% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 -
Price 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 1.1800 -
P/RPS 5.47 4.74 5.38 6.37 6.36 7.34 7.12 -16.10%
  QoQ % 15.40% -11.90% -15.54% 0.16% -13.35% 3.09% -
  Horiz. % 76.83% 66.57% 75.56% 89.47% 89.33% 103.09% 100.00%
P/EPS 147.83 87.37 96.49 127.93 123.40 100.81 161.64 -5.78%
  QoQ % 69.20% -9.45% -24.58% 3.67% 22.41% -37.63% -
  Horiz. % 91.46% 54.05% 59.69% 79.15% 76.34% 62.37% 100.00%
EY 0.68 1.14 1.04 0.78 0.81 0.99 0.62 6.35%
  QoQ % -40.35% 9.62% 33.33% -3.70% -18.18% 59.68% -
  Horiz. % 109.68% 183.87% 167.74% 125.81% 130.65% 159.68% 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 1.85 0.00 0.00 2.23 2.39 2.31 -13.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.69% 3.46% -
  Horiz. % 80.09% 80.09% 0.00% 0.00% 96.54% 103.46% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers