Highlights

[3A] QoQ Quarter Result on 2012-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     25.06%    YoY -     56.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 76,507 73,827 82,886 80,217 71,887 71,439 65,166 11.30%
  QoQ % 3.63% -10.93% 3.33% 11.59% 0.63% 9.63% -
  Horiz. % 117.40% 113.29% 127.19% 123.10% 110.31% 109.63% 100.00%
PBT 4,339 4,368 6,435 5,470 5,157 4,937 5,718 -16.82%
  QoQ % -0.66% -32.12% 17.64% 6.07% 4.46% -13.66% -
  Horiz. % 75.88% 76.39% 112.54% 95.66% 90.19% 86.34% 100.00%
Tax -1,892 -1,637 -1,934 -994 -1,578 -997 -1,043 48.79%
  QoQ % -15.58% 15.36% -94.57% 37.01% -58.27% 4.41% -
  Horiz. % 181.40% 156.95% 185.43% 95.30% 151.29% 95.59% 100.00%
NP 2,447 2,731 4,501 4,476 3,579 3,940 4,675 -35.08%
  QoQ % -10.40% -39.32% 0.56% 25.06% -9.16% -15.72% -
  Horiz. % 52.34% 58.42% 96.28% 95.74% 76.56% 84.28% 100.00%
NP to SH 2,447 2,731 4,501 4,476 3,579 3,683 4,746 -35.73%
  QoQ % -10.40% -39.32% 0.56% 25.06% -2.82% -22.40% -
  Horiz. % 51.56% 57.54% 94.84% 94.31% 75.41% 77.60% 100.00%
Tax Rate 43.60 % 37.48 % 30.05 % 18.17 % 30.60 % 20.19 % 18.24 % 78.87%
  QoQ % 16.33% 24.73% 65.38% -40.62% 51.56% 10.69% -
  Horiz. % 239.04% 205.48% 164.75% 99.62% 167.76% 110.69% 100.00%
Total Cost 74,060 71,096 78,385 75,741 68,308 67,499 60,491 14.46%
  QoQ % 4.17% -9.30% 3.49% 10.88% 1.20% 11.59% -
  Horiz. % 122.43% 117.53% 129.58% 125.21% 112.92% 111.59% 100.00%
Net Worth 220,151 217,846 212,122 0 0 203,740 200,231 6.53%
  QoQ % 1.06% 2.70% 0.00% 0.00% 0.00% 1.75% -
  Horiz. % 109.95% 108.80% 105.94% 0.00% 0.00% 101.75% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 220,151 217,846 212,122 0 0 203,740 200,231 6.53%
  QoQ % 1.06% 2.70% 0.00% 0.00% 0.00% 1.75% -
  Horiz. % 109.95% 108.80% 105.94% 0.00% 0.00% 101.75% 100.00%
NOSH 394,677 395,797 393,255 392,640 394,693 391,808 392,148 0.43%
  QoQ % -0.28% 0.65% 0.16% -0.52% 0.74% -0.09% -
  Horiz. % 100.64% 100.93% 100.28% 100.13% 100.65% 99.91% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.20 % 3.70 % 5.43 % 5.58 % 4.98 % 5.52 % 7.17 % -41.63%
  QoQ % -13.51% -31.86% -2.69% 12.05% -9.78% -23.01% -
  Horiz. % 44.63% 51.60% 75.73% 77.82% 69.46% 76.99% 100.00%
ROE 1.11 % 1.25 % 2.12 % - % - % 1.81 % 2.37 % -39.72%
  QoQ % -11.20% -41.04% 0.00% 0.00% 0.00% -23.63% -
  Horiz. % 46.84% 52.74% 89.45% 0.00% 0.00% 76.37% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 19.38 18.65 21.08 20.43 18.21 18.23 16.62 10.80%
  QoQ % 3.91% -11.53% 3.18% 12.19% -0.11% 9.69% -
  Horiz. % 116.61% 112.21% 126.84% 122.92% 109.57% 109.69% 100.00%
EPS 0.62 0.69 1.14 1.14 0.91 0.94 1.21 -35.99%
  QoQ % -10.14% -39.47% 0.00% 25.27% -3.19% -22.31% -
  Horiz. % 51.24% 57.02% 94.21% 94.21% 75.21% 77.69% 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 0.5578 0.5504 0.5394 0.0000 0.0000 0.5200 0.5106 6.08%
  QoQ % 1.34% 2.04% 0.00% 0.00% 0.00% 1.84% -
  Horiz. % 109.24% 107.79% 105.64% 0.00% 0.00% 101.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 15.55 15.01 16.85 16.30 14.61 14.52 13.25 11.27%
  QoQ % 3.60% -10.92% 3.37% 11.57% 0.62% 9.58% -
  Horiz. % 117.36% 113.28% 127.17% 123.02% 110.26% 109.58% 100.00%
EPS 0.50 0.56 0.91 0.91 0.73 0.75 0.96 -35.29%
  QoQ % -10.71% -38.46% 0.00% 24.66% -2.67% -21.87% -
  Horiz. % 52.08% 58.33% 94.79% 94.79% 76.04% 78.12% 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 0.4475 0.4428 0.4311 0.0000 0.0000 0.4141 0.4070 6.53%
  QoQ % 1.06% 2.71% 0.00% 0.00% 0.00% 1.74% -
  Horiz. % 109.95% 108.80% 105.92% 0.00% 0.00% 101.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0500 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 -
P/RPS 5.42 5.63 5.17 4.89 6.26 6.31 6.74 -13.54%
  QoQ % -3.73% 8.90% 5.73% -21.88% -0.79% -6.38% -
  Horiz. % 80.42% 83.53% 76.71% 72.55% 92.88% 93.62% 100.00%
P/EPS 169.35 152.17 95.23 87.72 125.72 122.34 92.54 49.67%
  QoQ % 11.29% 59.79% 8.56% -30.23% 2.76% 32.20% -
  Horiz. % 183.00% 164.44% 102.91% 94.79% 135.85% 132.20% 100.00%
EY 0.59 0.66 1.05 1.14 0.80 0.82 1.08 -33.20%
  QoQ % -10.61% -37.14% -7.89% 42.50% -2.44% -24.07% -
  Horiz. % 54.63% 61.11% 97.22% 105.56% 74.07% 75.93% 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 1.88 1.91 2.02 0.00 0.00 2.21 2.19 -9.68%
  QoQ % -1.57% -5.45% 0.00% 0.00% 0.00% 0.91% -
  Horiz. % 85.84% 87.21% 92.24% 0.00% 0.00% 100.91% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 -
Price 1.0300 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 -
P/RPS 5.31 5.47 4.74 5.38 6.37 6.36 7.34 -19.43%
  QoQ % -2.93% 15.40% -11.90% -15.54% 0.16% -13.35% -
  Horiz. % 72.34% 74.52% 64.58% 73.30% 86.78% 86.65% 100.00%
P/EPS 166.13 147.83 87.37 96.49 127.93 123.40 100.81 39.56%
  QoQ % 12.38% 69.20% -9.45% -24.58% 3.67% 22.41% -
  Horiz. % 164.80% 146.64% 86.67% 95.71% 126.90% 122.41% 100.00%
EY 0.60 0.68 1.14 1.04 0.78 0.81 0.99 -28.41%
  QoQ % -11.76% -40.35% 9.62% 33.33% -3.70% -18.18% -
  Horiz. % 60.61% 68.69% 115.15% 105.05% 78.79% 81.82% 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 1.85 0.00 0.00 2.23 2.39 -15.71%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -6.69% -
  Horiz. % 77.41% 77.41% 77.41% 0.00% 0.00% 93.31% 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
 
 

1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.870.00 
 UCREST 0.2550.00 
 PUC 0.1050.00 
 WILLOW 0.530.00 
 IRIS 0.350.00 
 YINSON-C11 0.0750.00 
 BTECH 0.540.00 
 3A 0.7950.00 
 M3TECH 0.0450.00 
 LAMBO 0.0250.00 

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. A hidden gem with huge upside This stock is going to the moon! >300% return
5. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
6. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
7. 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
8. RGT OR RAPID GROWTH TECH (9954) Growing Faster Than Frontken, Mi, DNex & MMSV , Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS