Highlights

[3A] QoQ Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     7.47%    YoY -     96.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 57,056 61,326 55,197 45,136 45,175 33,074 32,177 46.65%
  QoQ % -6.96% 11.10% 22.29% -0.09% 36.59% 2.79% -
  Horiz. % 177.32% 190.59% 171.54% 140.27% 140.40% 102.79% 100.00%
PBT 6,583 7,376 6,492 7,055 7,265 2,893 236 825.38%
  QoQ % -10.75% 13.62% -7.98% -2.89% 151.12% 1,125.85% -
  Horiz. % 2,789.41% 3,125.42% 2,750.85% 2,989.41% 3,078.39% 1,225.85% 100.00%
Tax -1,960 -1,429 -1,977 -1,157 -1,777 -756 2,205 -
  QoQ % -37.16% 27.72% -70.87% 34.89% -135.05% -134.29% -
  Horiz. % -88.89% -64.81% -89.66% -52.47% -80.59% -34.29% 100.00%
NP 4,623 5,947 4,515 5,898 5,488 2,137 2,441 53.25%
  QoQ % -22.26% 31.72% -23.45% 7.47% 156.81% -12.45% -
  Horiz. % 189.39% 243.63% 184.97% 241.62% 224.83% 87.55% 100.00%
NP to SH 4,623 5,947 4,515 5,898 5,488 2,137 2,441 53.25%
  QoQ % -22.26% 31.72% -23.45% 7.47% 156.81% -12.45% -
  Horiz. % 189.39% 243.63% 184.97% 241.62% 224.83% 87.55% 100.00%
Tax Rate 29.77 % 19.37 % 30.45 % 16.40 % 24.46 % 26.13 % -934.32 % -
  QoQ % 53.69% -36.39% 85.67% -32.95% -6.39% 102.80% -
  Horiz. % -3.19% -2.07% -3.26% -1.76% -2.62% -2.80% 100.00%
Total Cost 52,433 55,379 50,682 39,238 39,687 30,937 29,736 46.11%
  QoQ % -5.32% 9.27% 29.17% -1.13% 28.28% 4.04% -
  Horiz. % 176.33% 186.24% 170.44% 131.95% 133.46% 104.04% 100.00%
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
  QoQ % 3.38% 12.71% 39.59% 7.19% 6.48% -0.97% -
  Horiz. % 183.85% 177.84% 157.79% 113.04% 105.45% 99.03% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
  QoQ % 3.38% 12.71% 39.59% 7.19% 6.48% -0.97% -
  Horiz. % 183.85% 177.84% 157.79% 113.04% 105.45% 99.03% 100.00%
NOSH 369,840 369,378 342,045 308,795 308,314 309,710 308,987 12.77%
  QoQ % 0.12% 7.99% 10.77% 0.16% -0.45% 0.23% -
  Horiz. % 119.69% 119.54% 110.70% 99.94% 99.78% 100.23% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 8.10 % 9.70 % 8.18 % 13.07 % 12.15 % 6.46 % 7.59 % 4.44%
  QoQ % -16.49% 18.58% -37.41% 7.57% 88.08% -14.89% -
  Horiz. % 106.72% 127.80% 107.77% 172.20% 160.08% 85.11% 100.00%
ROE 3.15 % 4.19 % 3.58 % 6.53 % 6.51 % 2.70 % 3.05 % 2.18%
  QoQ % -24.82% 17.04% -45.18% 0.31% 141.11% -11.48% -
  Horiz. % 103.28% 137.38% 117.38% 214.10% 213.44% 88.52% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 15.43 16.60 16.14 14.62 14.65 10.68 10.41 30.09%
  QoQ % -7.05% 2.85% 10.40% -0.20% 37.17% 2.59% -
  Horiz. % 148.22% 159.46% 155.04% 140.44% 140.73% 102.59% 100.00%
EPS 1.25 1.61 1.47 1.91 1.78 0.69 0.79 35.90%
  QoQ % -22.36% 9.52% -23.04% 7.30% 157.97% -12.66% -
  Horiz. % 158.23% 203.80% 186.08% 241.77% 225.32% 87.34% 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 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 33.23%
  QoQ % 3.25% 4.37% 26.02% 7.03% 6.97% -1.20% -
  Horiz. % 153.60% 148.76% 142.54% 113.11% 105.68% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 11.60 12.46 11.22 9.17 9.18 6.72 6.54 46.68%
  QoQ % -6.90% 11.05% 22.36% -0.11% 36.61% 2.75% -
  Horiz. % 177.37% 190.52% 171.56% 140.21% 140.37% 102.75% 100.00%
EPS 0.94 1.21 0.92 1.20 1.12 0.43 0.50 52.50%
  QoQ % -22.31% 31.52% -23.33% 7.14% 160.47% -14.00% -
  Horiz. % 188.00% 242.00% 184.00% 240.00% 224.00% 86.00% 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 0.2986 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 50.25%
  QoQ % 3.39% 12.68% 39.60% 7.18% 6.53% -0.99% -
  Horiz. % 183.87% 177.83% 157.82% 113.05% 105.48% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 -
P/RPS 10.57 12.23 9.36 5.61 2.80 3.00 3.07 128.53%
  QoQ % -13.57% 30.66% 66.84% 100.36% -6.67% -2.28% -
  Horiz. % 344.30% 398.37% 304.89% 182.74% 91.21% 97.72% 100.00%
P/EPS 130.40 126.09 114.39 42.93 23.03 46.38 40.51 118.48%
  QoQ % 3.42% 10.23% 166.46% 86.41% -50.34% 14.49% -
  Horiz. % 321.90% 311.26% 282.37% 105.97% 56.85% 114.49% 100.00%
EY 0.77 0.79 0.87 2.33 4.34 2.16 2.47 -54.12%
  QoQ % -2.53% -9.20% -62.66% -46.31% 100.93% -12.55% -
  Horiz. % 31.17% 31.98% 35.22% 94.33% 175.71% 87.45% 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 4.10 5.28 4.10 2.80 1.50 1.25 1.24 122.43%
  QoQ % -22.35% 28.78% 46.43% 86.67% 20.00% 0.81% -
  Horiz. % 330.65% 425.81% 330.65% 225.81% 120.97% 100.81% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 -
Price 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 -
P/RPS 11.86 9.46 14.19 9.85 4.09 3.18 3.26 137.10%
  QoQ % 25.37% -33.33% 44.06% 140.83% 28.62% -2.45% -
  Horiz. % 363.80% 290.18% 435.28% 302.15% 125.46% 97.55% 100.00%
P/EPS 146.40 97.52 173.48 75.39 33.71 49.28 43.04 126.68%
  QoQ % 50.12% -43.79% 130.11% 123.64% -31.59% 14.50% -
  Horiz. % 340.15% 226.58% 403.07% 175.16% 78.32% 114.50% 100.00%
EY 0.68 1.03 0.58 1.33 2.97 2.03 2.32 -55.97%
  QoQ % -33.98% 77.59% -56.39% -55.22% 46.31% -12.50% -
  Horiz. % 29.31% 44.40% 25.00% 57.33% 128.02% 87.50% 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 4.61 4.08 6.21 4.92 2.20 1.33 1.31 131.89%
  QoQ % 12.99% -34.30% 26.22% 123.64% 65.41% 1.53% -
  Horiz. % 351.91% 311.45% 474.05% 375.57% 167.94% 101.53% 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