Highlights

[3A] QoQ Quarter Result on 2011-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     66.00%    YoY -     29.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 80,217 71,887 71,439 65,166 64,940 72,987 65,713 14.18%
  QoQ % 11.59% 0.63% 9.63% 0.35% -11.03% 11.07% -
  Horiz. % 122.07% 109.40% 108.71% 99.17% 98.82% 111.07% 100.00%
PBT 5,470 5,157 4,937 5,718 4,526 2,791 2,317 77.02%
  QoQ % 6.07% 4.46% -13.66% 26.34% 62.16% 20.46% -
  Horiz. % 236.08% 222.57% 213.08% 246.78% 195.34% 120.46% 100.00%
Tax -994 -1,578 -997 -1,043 -2,201 1,413 1,734 -
  QoQ % 37.01% -58.27% 4.41% 52.61% -255.77% -18.51% -
  Horiz. % -57.32% -91.00% -57.50% -60.15% -126.93% 81.49% 100.00%
NP 4,476 3,579 3,940 4,675 2,325 4,204 4,051 6.86%
  QoQ % 25.06% -9.16% -15.72% 101.08% -44.70% 3.78% -
  Horiz. % 110.49% 88.35% 97.26% 115.40% 57.39% 103.78% 100.00%
NP to SH 4,476 3,579 3,683 4,746 2,859 4,299 3,983 8.07%
  QoQ % 25.06% -2.82% -22.40% 66.00% -33.50% 7.93% -
  Horiz. % 112.38% 89.86% 92.47% 119.16% 71.78% 107.93% 100.00%
Tax Rate 18.17 % 30.60 % 20.19 % 18.24 % 48.63 % -50.63 % -74.84 % -
  QoQ % -40.62% 51.56% 10.69% -62.49% 196.05% 32.35% -
  Horiz. % -24.28% -40.89% -26.98% -24.37% -64.98% 67.65% 100.00%
Total Cost 75,741 68,308 67,499 60,491 62,615 68,783 61,662 14.65%
  QoQ % 10.88% 1.20% 11.59% -3.39% -8.97% 11.55% -
  Horiz. % 122.83% 110.78% 109.47% 98.10% 101.55% 111.55% 100.00%
Net Worth 0 0 203,740 200,231 199,973 198,503 194,181 -
  QoQ % 0.00% 0.00% 1.75% 0.13% 0.74% 2.23% -
  Horiz. % 0.00% 0.00% 104.92% 103.12% 102.98% 102.23% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 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
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 0 0 203,740 200,231 199,973 198,503 194,181 -
  QoQ % 0.00% 0.00% 1.75% 0.13% 0.74% 2.23% -
  Horiz. % 0.00% 0.00% 104.92% 103.12% 102.98% 102.23% 100.00%
NOSH 392,640 394,693 391,808 392,148 391,643 394,403 394,356 -0.29%
  QoQ % -0.52% 0.74% -0.09% 0.13% -0.70% 0.01% -
  Horiz. % 99.56% 100.09% 99.35% 99.44% 99.31% 100.01% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.58 % 4.98 % 5.52 % 7.17 % 3.58 % 5.76 % 6.16 % -6.36%
  QoQ % 12.05% -9.78% -23.01% 100.28% -37.85% -6.49% -
  Horiz. % 90.58% 80.84% 89.61% 116.40% 58.12% 93.51% 100.00%
ROE - % - % 1.81 % 2.37 % 1.43 % 2.17 % 2.05 % -
  QoQ % 0.00% 0.00% -23.63% 65.73% -34.10% 5.85% -
  Horiz. % 0.00% 0.00% 88.29% 115.61% 69.76% 105.85% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 20.43 18.21 18.23 16.62 16.58 18.51 16.66 14.53%
  QoQ % 12.19% -0.11% 9.69% 0.24% -10.43% 11.10% -
  Horiz. % 122.63% 109.30% 109.42% 99.76% 99.52% 111.10% 100.00%
EPS 1.14 0.91 0.94 1.21 0.73 1.09 1.01 8.38%
  QoQ % 25.27% -3.19% -22.31% 65.75% -33.03% 7.92% -
  Horiz. % 112.87% 90.10% 93.07% 119.80% 72.28% 107.92% 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 0.0000 0.0000 0.5200 0.5106 0.5106 0.5033 0.4924 -
  QoQ % 0.00% 0.00% 1.84% 0.00% 1.45% 2.21% -
  Horiz. % 0.00% 0.00% 105.61% 103.70% 103.70% 102.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 16.30 14.61 14.52 13.25 13.20 14.83 13.36 14.14%
  QoQ % 11.57% 0.62% 9.58% 0.38% -10.99% 11.00% -
  Horiz. % 122.01% 109.36% 108.68% 99.18% 98.80% 111.00% 100.00%
EPS 0.91 0.73 0.75 0.96 0.58 0.87 0.81 8.05%
  QoQ % 24.66% -2.67% -21.87% 65.52% -33.33% 7.41% -
  Horiz. % 112.35% 90.12% 92.59% 118.52% 71.60% 107.41% 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 0.0000 0.0000 0.4141 0.4070 0.4064 0.4035 0.3947 -
  QoQ % 0.00% 0.00% 1.74% 0.15% 0.72% 2.23% -
  Horiz. % 0.00% 0.00% 104.92% 103.12% 102.96% 102.23% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.0000 1.1400 1.1500 1.1200 1.1400 1.4700 1.5800 -
P/RPS 4.89 6.26 6.31 6.74 6.88 7.94 9.48 -35.60%
  QoQ % -21.88% -0.79% -6.38% -2.03% -13.35% -16.24% -
  Horiz. % 51.58% 66.03% 66.56% 71.10% 72.57% 83.76% 100.00%
P/EPS 87.72 125.72 122.34 92.54 156.16 134.86 156.44 -31.93%
  QoQ % -30.23% 2.76% 32.20% -40.74% 15.79% -13.79% -
  Horiz. % 56.07% 80.36% 78.20% 59.15% 99.82% 86.21% 100.00%
EY 1.14 0.80 0.82 1.08 0.64 0.74 0.64 46.79%
  QoQ % 42.50% -2.44% -24.07% 68.75% -13.51% 15.63% -
  Horiz. % 178.12% 125.00% 128.12% 168.75% 100.00% 115.62% 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 0.00 0.00 2.21 2.19 2.23 2.92 3.21 -
  QoQ % 0.00% 0.00% 0.91% -1.79% -23.63% -9.03% -
  Horiz. % 0.00% 0.00% 68.85% 68.22% 69.47% 90.97% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 -
Price 1.1000 1.1600 1.1600 1.2200 1.1800 1.2800 1.5900 -
P/RPS 5.38 6.37 6.36 7.34 7.12 6.92 9.54 -31.67%
  QoQ % -15.54% 0.16% -13.35% 3.09% 2.89% -27.46% -
  Horiz. % 56.39% 66.77% 66.67% 76.94% 74.63% 72.54% 100.00%
P/EPS 96.49 127.93 123.40 100.81 161.64 117.43 157.43 -27.78%
  QoQ % -24.58% 3.67% 22.41% -37.63% 37.65% -25.41% -
  Horiz. % 61.29% 81.26% 78.38% 64.03% 102.67% 74.59% 100.00%
EY 1.04 0.78 0.81 0.99 0.62 0.85 0.64 38.10%
  QoQ % 33.33% -3.70% -18.18% 59.68% -27.06% 32.81% -
  Horiz. % 162.50% 121.88% 126.56% 154.69% 96.88% 132.81% 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 0.00 0.00 2.23 2.39 2.31 2.54 3.23 -
  QoQ % 0.00% 0.00% -6.69% 3.46% -9.06% -21.36% -
  Horiz. % 0.00% 0.00% 69.04% 73.99% 71.52% 78.64% 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.
 


 

96  86  362  1752 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.52-0.005 
 MLAB 0.0650.00 
 NETX 0.020.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers