Highlights

[3A] QoQ Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -42.55%    YoY -     -54.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 72,987 65,713 64,818 65,740 57,056 61,326 55,197 20.53%
  QoQ % 11.07% 1.38% -1.40% 15.22% -6.96% 11.10% -
  Horiz. % 132.23% 119.05% 117.43% 119.10% 103.37% 111.10% 100.00%
PBT 2,791 2,317 3,618 3,328 6,583 7,376 6,492 -43.13%
  QoQ % 20.46% -35.96% 8.71% -49.45% -10.75% 13.62% -
  Horiz. % 42.99% 35.69% 55.73% 51.26% 101.40% 113.62% 100.00%
Tax 1,413 1,734 50 -672 -1,960 -1,429 -1,977 -
  QoQ % -18.51% 3,368.00% 107.44% 65.71% -37.16% 27.72% -
  Horiz. % -71.47% -87.71% -2.53% 33.99% 99.14% 72.28% 100.00%
NP 4,204 4,051 3,668 2,656 4,623 5,947 4,515 -4.66%
  QoQ % 3.78% 10.44% 38.10% -42.55% -22.26% 31.72% -
  Horiz. % 93.11% 89.72% 81.24% 58.83% 102.39% 131.72% 100.00%
NP to SH 4,299 3,983 3,668 2,656 4,623 5,947 4,515 -3.22%
  QoQ % 7.93% 8.59% 38.10% -42.55% -22.26% 31.72% -
  Horiz. % 95.22% 88.22% 81.24% 58.83% 102.39% 131.72% 100.00%
Tax Rate -50.63 % -74.84 % -1.38 % 20.19 % 29.77 % 19.37 % 30.45 % -
  QoQ % 32.35% -5,323.19% -106.84% -32.18% 53.69% -36.39% -
  Horiz. % -166.27% -245.78% -4.53% 66.31% 97.77% 63.61% 100.00%
Total Cost 68,783 61,662 61,150 63,084 52,433 55,379 50,682 22.65%
  QoQ % 11.55% 0.84% -3.07% 20.31% -5.32% 9.27% -
  Horiz. % 135.71% 121.66% 120.65% 124.47% 103.45% 109.27% 100.00%
Net Worth 198,503 194,181 190,223 189,435 146,900 142,100 126,077 35.45%
  QoQ % 2.23% 2.08% 0.42% 28.95% 3.38% 12.71% -
  Horiz. % 157.44% 154.02% 150.88% 150.25% 116.52% 112.71% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 4,687 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 198,503 194,181 190,223 189,435 146,900 142,100 126,077 35.45%
  QoQ % 2.23% 2.08% 0.42% 28.95% 3.38% 12.71% -
  Horiz. % 157.44% 154.02% 150.88% 150.25% 116.52% 112.71% 100.00%
NOSH 394,403 394,356 394,408 390,588 369,840 369,378 342,045 9.99%
  QoQ % 0.01% -0.01% 0.98% 5.61% 0.12% 7.99% -
  Horiz. % 115.31% 115.29% 115.31% 114.19% 108.13% 107.99% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.76 % 6.16 % 5.66 % 4.04 % 8.10 % 9.70 % 8.18 % -20.90%
  QoQ % -6.49% 8.83% 40.10% -50.12% -16.49% 18.58% -
  Horiz. % 70.42% 75.31% 69.19% 49.39% 99.02% 118.58% 100.00%
ROE 2.17 % 2.05 % 1.93 % 1.40 % 3.15 % 4.19 % 3.58 % -28.44%
  QoQ % 5.85% 6.22% 37.86% -55.56% -24.82% 17.04% -
  Horiz. % 60.61% 57.26% 53.91% 39.11% 87.99% 117.04% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 18.51 16.66 16.43 16.83 15.43 16.60 16.14 9.59%
  QoQ % 11.10% 1.40% -2.38% 9.07% -7.05% 2.85% -
  Horiz. % 114.68% 103.22% 101.80% 104.28% 95.60% 102.85% 100.00%
EPS 1.09 1.01 0.93 0.68 1.25 1.61 1.47 -18.12%
  QoQ % 7.92% 8.60% 36.76% -45.60% -22.36% 9.52% -
  Horiz. % 74.15% 68.71% 63.27% 46.26% 85.03% 109.52% 100.00%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 23.15%
  QoQ % 2.21% 2.09% -0.56% 22.10% 3.25% 4.37% -
  Horiz. % 136.54% 133.59% 130.85% 131.58% 107.76% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 14.83 13.36 13.17 13.36 11.60 12.46 11.22 20.50%
  QoQ % 11.00% 1.44% -1.42% 15.17% -6.90% 11.05% -
  Horiz. % 132.17% 119.07% 117.38% 119.07% 103.39% 111.05% 100.00%
EPS 0.87 0.81 0.75 0.54 0.94 1.21 0.92 -3.67%
  QoQ % 7.41% 8.00% 38.89% -42.55% -22.31% 31.52% -
  Horiz. % 94.57% 88.04% 81.52% 58.70% 102.17% 131.52% 100.00%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4035 0.3947 0.3866 0.3850 0.2986 0.2888 0.2563 35.44%
  QoQ % 2.23% 2.10% 0.42% 28.94% 3.39% 12.68% -
  Horiz. % 157.43% 154.00% 150.84% 150.21% 116.50% 112.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 -
P/RPS 7.94 9.48 9.67 10.52 10.57 12.23 9.36 -10.42%
  QoQ % -16.24% -1.96% -8.08% -0.47% -13.57% 30.66% -
  Horiz. % 84.83% 101.28% 103.31% 112.39% 112.93% 130.66% 100.00%
P/EPS 134.86 156.44 170.97 260.29 130.40 126.09 114.39 11.63%
  QoQ % -13.79% -8.50% -34.32% 99.61% 3.42% 10.23% -
  Horiz. % 117.89% 136.76% 149.46% 227.55% 114.00% 110.23% 100.00%
EY 0.74 0.64 0.58 0.38 0.77 0.79 0.87 -10.25%
  QoQ % 15.63% 10.34% 52.63% -50.65% -2.53% -9.20% -
  Horiz. % 85.06% 73.56% 66.67% 43.68% 88.51% 90.80% 100.00%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.92 3.21 3.30 3.65 4.10 5.28 4.10 -20.30%
  QoQ % -9.03% -2.73% -9.59% -10.98% -22.35% 28.78% -
  Horiz. % 71.22% 78.29% 80.49% 89.02% 100.00% 128.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 -
Price 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 -
P/RPS 6.92 9.54 9.37 9.27 11.86 9.46 14.19 -38.13%
  QoQ % -27.46% 1.81% 1.08% -21.84% 25.37% -33.33% -
  Horiz. % 48.77% 67.23% 66.03% 65.33% 83.58% 66.67% 100.00%
P/EPS 117.43 157.43 165.59 229.41 146.40 97.52 173.48 -22.96%
  QoQ % -25.41% -4.93% -27.82% 56.70% 50.12% -43.79% -
  Horiz. % 67.69% 90.75% 95.45% 132.24% 84.39% 56.21% 100.00%
EY 0.85 0.64 0.60 0.44 0.68 1.03 0.58 29.11%
  QoQ % 32.81% 6.67% 36.36% -35.29% -33.98% 77.59% -
  Horiz. % 146.55% 110.34% 103.45% 75.86% 117.24% 177.59% 100.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.54 3.23 3.19 3.22 4.61 4.08 6.21 -44.99%
  QoQ % -21.36% 1.25% -0.93% -30.15% 12.99% -34.30% -
  Horiz. % 40.90% 52.01% 51.37% 51.85% 74.24% 65.70% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers