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.
 


 

207  163  535  1391 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.505+0.015 
 DGB 0.17+0.005 
 IFCAMSC 0.545+0.015 
 ISTONE 0.21-0.015 
 HSI-C7K 0.3350.00 
 HSI-H8F 0.405-0.015 
 SAPNRG-WA 0.135+0.005 
 VELESTO 0.385+0.005 
 EKOVEST 0.775+0.005 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
3. Technical View - MTAG Group Bhd (MTAG, 0213) Rakuten Trade Research Reports
4. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
5. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
6. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
7. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
8. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
Partners & Brokers