Highlights

[3A] QoQ Quarter Result on 2009-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -23.45%    YoY -     84.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 65,740 57,056 61,326 55,197 45,136 45,175 33,074 58.02%
  QoQ % 15.22% -6.96% 11.10% 22.29% -0.09% 36.59% -
  Horiz. % 198.77% 172.51% 185.42% 166.89% 136.47% 136.59% 100.00%
PBT 3,328 6,583 7,376 6,492 7,055 7,265 2,893 9.78%
  QoQ % -49.45% -10.75% 13.62% -7.98% -2.89% 151.12% -
  Horiz. % 115.04% 227.55% 254.96% 224.40% 243.86% 251.12% 100.00%
Tax -672 -1,960 -1,429 -1,977 -1,157 -1,777 -756 -7.55%
  QoQ % 65.71% -37.16% 27.72% -70.87% 34.89% -135.05% -
  Horiz. % 88.89% 259.26% 189.02% 261.51% 153.04% 235.05% 100.00%
NP 2,656 4,623 5,947 4,515 5,898 5,488 2,137 15.58%
  QoQ % -42.55% -22.26% 31.72% -23.45% 7.47% 156.81% -
  Horiz. % 124.29% 216.33% 278.29% 211.28% 275.99% 256.81% 100.00%
NP to SH 2,656 4,623 5,947 4,515 5,898 5,488 2,137 15.58%
  QoQ % -42.55% -22.26% 31.72% -23.45% 7.47% 156.81% -
  Horiz. % 124.29% 216.33% 278.29% 211.28% 275.99% 256.81% 100.00%
Tax Rate 20.19 % 29.77 % 19.37 % 30.45 % 16.40 % 24.46 % 26.13 % -15.78%
  QoQ % -32.18% 53.69% -36.39% 85.67% -32.95% -6.39% -
  Horiz. % 77.27% 113.93% 74.13% 116.53% 62.76% 93.61% 100.00%
Total Cost 63,084 52,433 55,379 50,682 39,238 39,687 30,937 60.73%
  QoQ % 20.31% -5.32% 9.27% 29.17% -1.13% 28.28% -
  Horiz. % 203.91% 169.48% 179.01% 163.82% 126.83% 128.28% 100.00%
Net Worth 189,435 146,900 142,100 126,077 90,322 84,262 79,130 78.86%
  QoQ % 28.95% 3.38% 12.71% 39.59% 7.19% 6.48% -
  Horiz. % 239.39% 185.64% 179.58% 159.33% 114.14% 106.48% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,687 - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 176.47 % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 189,435 146,900 142,100 126,077 90,322 84,262 79,130 78.86%
  QoQ % 28.95% 3.38% 12.71% 39.59% 7.19% 6.48% -
  Horiz. % 239.39% 185.64% 179.58% 159.33% 114.14% 106.48% 100.00%
NOSH 390,588 369,840 369,378 342,045 308,795 308,314 309,710 16.71%
  QoQ % 5.61% 0.12% 7.99% 10.77% 0.16% -0.45% -
  Horiz. % 126.11% 119.41% 119.27% 110.44% 99.70% 99.55% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.04 % 8.10 % 9.70 % 8.18 % 13.07 % 12.15 % 6.46 % -26.85%
  QoQ % -50.12% -16.49% 18.58% -37.41% 7.57% 88.08% -
  Horiz. % 62.54% 125.39% 150.15% 126.63% 202.32% 188.08% 100.00%
ROE 1.40 % 3.15 % 4.19 % 3.58 % 6.53 % 6.51 % 2.70 % -35.43%
  QoQ % -55.56% -24.82% 17.04% -45.18% 0.31% 141.11% -
  Horiz. % 51.85% 116.67% 155.19% 132.59% 241.85% 241.11% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 16.83 15.43 16.60 16.14 14.62 14.65 10.68 35.38%
  QoQ % 9.07% -7.05% 2.85% 10.40% -0.20% 37.17% -
  Horiz. % 157.58% 144.48% 155.43% 151.12% 136.89% 137.17% 100.00%
EPS 0.68 1.25 1.61 1.47 1.91 1.78 0.69 -0.97%
  QoQ % -45.60% -22.36% 9.52% -23.04% 7.30% 157.97% -
  Horiz. % 98.55% 181.16% 233.33% 213.04% 276.81% 257.97% 100.00%
DPS 1.20 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. % 100.00% - - - - - -
NAPS 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 53.25%
  QoQ % 22.10% 3.25% 4.37% 26.02% 7.03% 6.97% -
  Horiz. % 189.82% 155.46% 150.57% 144.27% 114.48% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.36 11.60 12.46 11.22 9.17 9.18 6.72 58.04%
  QoQ % 15.17% -6.90% 11.05% 22.36% -0.11% 36.61% -
  Horiz. % 198.81% 172.62% 185.42% 166.96% 136.46% 136.61% 100.00%
EPS 0.54 0.94 1.21 0.92 1.20 1.12 0.43 16.38%
  QoQ % -42.55% -22.31% 31.52% -23.33% 7.14% 160.47% -
  Horiz. % 125.58% 218.60% 281.40% 213.95% 279.07% 260.47% 100.00%
DPS 0.95 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. % 100.00% - - - - - -
NAPS 0.3850 0.2986 0.2888 0.2563 0.1836 0.1713 0.1608 78.88%
  QoQ % 28.94% 3.39% 12.68% 39.60% 7.18% 6.53% -
  Horiz. % 239.43% 185.70% 179.60% 159.39% 114.18% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 -
P/RPS 10.52 10.57 12.23 9.36 5.61 2.80 3.00 130.64%
  QoQ % -0.47% -13.57% 30.66% 66.84% 100.36% -6.67% -
  Horiz. % 350.67% 352.33% 407.67% 312.00% 187.00% 93.33% 100.00%
P/EPS 260.29 130.40 126.09 114.39 42.93 23.03 46.38 215.47%
  QoQ % 99.61% 3.42% 10.23% 166.46% 86.41% -50.34% -
  Horiz. % 561.21% 281.16% 271.86% 246.64% 92.56% 49.66% 100.00%
EY 0.38 0.77 0.79 0.87 2.33 4.34 2.16 -68.57%
  QoQ % -50.65% -2.53% -9.20% -62.66% -46.31% 100.93% -
  Horiz. % 17.59% 35.65% 36.57% 40.28% 107.87% 200.93% 100.00%
DY 0.68 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. % 100.00% - - - - - -
P/NAPS 3.65 4.10 5.28 4.10 2.80 1.50 1.25 104.16%
  QoQ % -10.98% -22.35% 28.78% 46.43% 86.67% 20.00% -
  Horiz. % 292.00% 328.00% 422.40% 328.00% 224.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 -
Price 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 -
P/RPS 9.27 11.86 9.46 14.19 9.85 4.09 3.18 103.93%
  QoQ % -21.84% 25.37% -33.33% 44.06% 140.83% 28.62% -
  Horiz. % 291.51% 372.96% 297.48% 446.23% 309.75% 128.62% 100.00%
P/EPS 229.41 146.40 97.52 173.48 75.39 33.71 49.28 178.54%
  QoQ % 56.70% 50.12% -43.79% 130.11% 123.64% -31.59% -
  Horiz. % 465.52% 297.08% 197.89% 352.03% 152.98% 68.41% 100.00%
EY 0.44 0.68 1.03 0.58 1.33 2.97 2.03 -63.88%
  QoQ % -35.29% -33.98% 77.59% -56.39% -55.22% 46.31% -
  Horiz. % 21.67% 33.50% 50.74% 28.57% 65.52% 146.31% 100.00%
DY 0.77 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. % 100.00% - - - - - -
P/NAPS 3.22 4.61 4.08 6.21 4.92 2.20 1.33 80.21%
  QoQ % -30.15% 12.99% -34.30% 26.22% 123.64% 65.41% -
  Horiz. % 242.11% 346.62% 306.77% 466.92% 369.92% 165.41% 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.
 


 

127  233  474  1462 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.375+0.075 
 ARMADA 0.49-0.005 
 LONBISC 0.095+0.005 
Partners & Brokers