Highlights

[3A] QoQ Quarter Result on 2010-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     38.10%    YoY -     -18.76%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 64,940 72,987 65,713 64,818 65,740 57,056 61,326 3.89%
  QoQ % -11.03% 11.07% 1.38% -1.40% 15.22% -6.96% -
  Horiz. % 105.89% 119.01% 107.15% 105.69% 107.20% 93.04% 100.00%
PBT 4,526 2,791 2,317 3,618 3,328 6,583 7,376 -27.77%
  QoQ % 62.16% 20.46% -35.96% 8.71% -49.45% -10.75% -
  Horiz. % 61.36% 37.84% 31.41% 49.05% 45.12% 89.25% 100.00%
Tax -2,201 1,413 1,734 50 -672 -1,960 -1,429 33.34%
  QoQ % -255.77% -18.51% 3,368.00% 107.44% 65.71% -37.16% -
  Horiz. % 154.02% -98.88% -121.34% -3.50% 47.03% 137.16% 100.00%
NP 2,325 4,204 4,051 3,668 2,656 4,623 5,947 -46.50%
  QoQ % -44.70% 3.78% 10.44% 38.10% -42.55% -22.26% -
  Horiz. % 39.10% 70.69% 68.12% 61.68% 44.66% 77.74% 100.00%
NP to SH 2,859 4,299 3,983 3,668 2,656 4,623 5,947 -38.60%
  QoQ % -33.50% 7.93% 8.59% 38.10% -42.55% -22.26% -
  Horiz. % 48.07% 72.29% 66.97% 61.68% 44.66% 77.74% 100.00%
Tax Rate 48.63 % -50.63 % -74.84 % -1.38 % 20.19 % 29.77 % 19.37 % 84.62%
  QoQ % 196.05% 32.35% -5,323.19% -106.84% -32.18% 53.69% -
  Horiz. % 251.06% -261.38% -386.37% -7.12% 104.23% 153.69% 100.00%
Total Cost 62,615 68,783 61,662 61,150 63,084 52,433 55,379 8.52%
  QoQ % -8.97% 11.55% 0.84% -3.07% 20.31% -5.32% -
  Horiz. % 113.07% 124.20% 111.35% 110.42% 113.91% 94.68% 100.00%
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
  QoQ % 0.74% 2.23% 2.08% 0.42% 28.95% 3.38% -
  Horiz. % 140.73% 139.69% 136.65% 133.87% 133.31% 103.38% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 4,687 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
  QoQ % 0.74% 2.23% 2.08% 0.42% 28.95% 3.38% -
  Horiz. % 140.73% 139.69% 136.65% 133.87% 133.31% 103.38% 100.00%
NOSH 391,643 394,403 394,356 394,408 390,588 369,840 369,378 3.98%
  QoQ % -0.70% 0.01% -0.01% 0.98% 5.61% 0.12% -
  Horiz. % 106.03% 106.77% 106.76% 106.78% 105.74% 100.12% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.58 % 5.76 % 6.16 % 5.66 % 4.04 % 8.10 % 9.70 % -48.52%
  QoQ % -37.85% -6.49% 8.83% 40.10% -50.12% -16.49% -
  Horiz. % 36.91% 59.38% 63.51% 58.35% 41.65% 83.51% 100.00%
ROE 1.43 % 2.17 % 2.05 % 1.93 % 1.40 % 3.15 % 4.19 % -51.13%
  QoQ % -34.10% 5.85% 6.22% 37.86% -55.56% -24.82% -
  Horiz. % 34.13% 51.79% 48.93% 46.06% 33.41% 75.18% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 16.58 18.51 16.66 16.43 16.83 15.43 16.60 -0.08%
  QoQ % -10.43% 11.10% 1.40% -2.38% 9.07% -7.05% -
  Horiz. % 99.88% 111.51% 100.36% 98.98% 101.39% 92.95% 100.00%
EPS 0.73 1.09 1.01 0.93 0.68 1.25 1.61 -40.95%
  QoQ % -33.03% 7.92% 8.60% 36.76% -45.60% -22.36% -
  Horiz. % 45.34% 67.70% 62.73% 57.76% 42.24% 77.64% 100.00%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5106 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 20.75%
  QoQ % 1.45% 2.21% 2.09% -0.56% 22.10% 3.25% -
  Horiz. % 132.73% 130.83% 128.00% 125.37% 126.07% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.20 14.83 13.36 13.17 13.36 11.60 12.46 3.92%
  QoQ % -10.99% 11.00% 1.44% -1.42% 15.17% -6.90% -
  Horiz. % 105.94% 119.02% 107.22% 105.70% 107.22% 93.10% 100.00%
EPS 0.58 0.87 0.81 0.75 0.54 0.94 1.21 -38.72%
  QoQ % -33.33% 7.41% 8.00% 38.89% -42.55% -22.31% -
  Horiz. % 47.93% 71.90% 66.94% 61.98% 44.63% 77.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4064 0.4035 0.3947 0.3866 0.3850 0.2986 0.2888 25.55%
  QoQ % 0.72% 2.23% 2.10% 0.42% 28.94% 3.39% -
  Horiz. % 140.72% 139.72% 136.67% 133.86% 133.31% 103.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.1400 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 -
P/RPS 6.88 7.94 9.48 9.67 10.52 10.57 12.23 -31.83%
  QoQ % -13.35% -16.24% -1.96% -8.08% -0.47% -13.57% -
  Horiz. % 56.26% 64.92% 77.51% 79.07% 86.02% 86.43% 100.00%
P/EPS 156.16 134.86 156.44 170.97 260.29 130.40 126.09 15.31%
  QoQ % 15.79% -13.79% -8.50% -34.32% 99.61% 3.42% -
  Horiz. % 123.85% 106.96% 124.07% 135.59% 206.43% 103.42% 100.00%
EY 0.64 0.74 0.64 0.58 0.38 0.77 0.79 -13.09%
  QoQ % -13.51% 15.63% 10.34% 52.63% -50.65% -2.53% -
  Horiz. % 81.01% 93.67% 81.01% 73.42% 48.10% 97.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.23 2.92 3.21 3.30 3.65 4.10 5.28 -43.68%
  QoQ % -23.63% -9.03% -2.73% -9.59% -10.98% -22.35% -
  Horiz. % 42.23% 55.30% 60.80% 62.50% 69.13% 77.65% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 -
Price 1.1800 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 -
P/RPS 7.12 6.92 9.54 9.37 9.27 11.86 9.46 -17.24%
  QoQ % 2.89% -27.46% 1.81% 1.08% -21.84% 25.37% -
  Horiz. % 75.26% 73.15% 100.85% 99.05% 97.99% 125.37% 100.00%
P/EPS 161.64 117.43 157.43 165.59 229.41 146.40 97.52 40.01%
  QoQ % 37.65% -25.41% -4.93% -27.82% 56.70% 50.12% -
  Horiz. % 165.75% 120.42% 161.43% 169.80% 235.24% 150.12% 100.00%
EY 0.62 0.85 0.64 0.60 0.44 0.68 1.03 -28.69%
  QoQ % -27.06% 32.81% 6.67% 36.36% -35.29% -33.98% -
  Horiz. % 60.19% 82.52% 62.14% 58.25% 42.72% 66.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.31 2.54 3.23 3.19 3.22 4.61 4.08 -31.54%
  QoQ % -9.06% -21.36% 1.25% -0.93% -30.15% 12.99% -
  Horiz. % 56.62% 62.25% 79.17% 78.19% 78.92% 112.99% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS