Highlights

[3A] QoQ Quarter Result on 2012-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     0.56%    YoY -     -5.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 74,769 76,507 73,827 82,886 80,217 71,887 71,439 3.08%
  QoQ % -2.27% 3.63% -10.93% 3.33% 11.59% 0.63% -
  Horiz. % 104.66% 107.09% 103.34% 116.02% 112.29% 100.63% 100.00%
PBT 2,672 4,339 4,368 6,435 5,470 5,157 4,937 -33.56%
  QoQ % -38.42% -0.66% -32.12% 17.64% 6.07% 4.46% -
  Horiz. % 54.12% 87.89% 88.47% 130.34% 110.80% 104.46% 100.00%
Tax -895 -1,892 -1,637 -1,934 -994 -1,578 -997 -6.94%
  QoQ % 52.70% -15.58% 15.36% -94.57% 37.01% -58.27% -
  Horiz. % 89.77% 189.77% 164.19% 193.98% 99.70% 158.27% 100.00%
NP 1,777 2,447 2,731 4,501 4,476 3,579 3,940 -41.16%
  QoQ % -27.38% -10.40% -39.32% 0.56% 25.06% -9.16% -
  Horiz. % 45.10% 62.11% 69.31% 114.24% 113.60% 90.84% 100.00%
NP to SH 1,777 2,447 2,731 4,501 4,476 3,579 3,683 -38.46%
  QoQ % -27.38% -10.40% -39.32% 0.56% 25.06% -2.82% -
  Horiz. % 48.25% 66.44% 74.15% 122.21% 121.53% 97.18% 100.00%
Tax Rate 33.50 % 43.60 % 37.48 % 30.05 % 18.17 % 30.60 % 20.19 % 40.11%
  QoQ % -23.17% 16.33% 24.73% 65.38% -40.62% 51.56% -
  Horiz. % 165.92% 215.95% 185.64% 148.84% 90.00% 151.56% 100.00%
Total Cost 72,992 74,060 71,096 78,385 75,741 68,308 67,499 5.35%
  QoQ % -1.44% 4.17% -9.30% 3.49% 10.88% 1.20% -
  Horiz. % 108.14% 109.72% 105.33% 116.13% 112.21% 101.20% 100.00%
Net Worth 220,940 220,151 217,846 212,122 0 0 203,740 5.55%
  QoQ % 0.36% 1.06% 2.70% 0.00% 0.00% 0.00% -
  Horiz. % 108.44% 108.05% 106.92% 104.11% 0.00% 0.00% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 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
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 220,940 220,151 217,846 212,122 0 0 203,740 5.55%
  QoQ % 0.36% 1.06% 2.70% 0.00% 0.00% 0.00% -
  Horiz. % 108.44% 108.05% 106.92% 104.11% 0.00% 0.00% 100.00%
NOSH 394,888 394,677 395,797 393,255 392,640 394,693 391,808 0.52%
  QoQ % 0.05% -0.28% 0.65% 0.16% -0.52% 0.74% -
  Horiz. % 100.79% 100.73% 101.02% 100.37% 100.21% 100.74% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.38 % 3.20 % 3.70 % 5.43 % 5.58 % 4.98 % 5.52 % -42.90%
  QoQ % -25.62% -13.51% -31.86% -2.69% 12.05% -9.78% -
  Horiz. % 43.12% 57.97% 67.03% 98.37% 101.09% 90.22% 100.00%
ROE 0.80 % 1.11 % 1.25 % 2.12 % - % - % 1.81 % -41.95%
  QoQ % -27.93% -11.20% -41.04% 0.00% 0.00% 0.00% -
  Horiz. % 44.20% 61.33% 69.06% 117.13% 0.00% 0.00% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.93 19.38 18.65 21.08 20.43 18.21 18.23 2.54%
  QoQ % -2.32% 3.91% -11.53% 3.18% 12.19% -0.11% -
  Horiz. % 103.84% 106.31% 102.30% 115.63% 112.07% 99.89% 100.00%
EPS 0.45 0.62 0.69 1.14 1.14 0.91 0.94 -38.78%
  QoQ % -27.42% -10.14% -39.47% 0.00% 25.27% -3.19% -
  Horiz. % 47.87% 65.96% 73.40% 121.28% 121.28% 96.81% 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 0.5595 0.5578 0.5504 0.5394 0.0000 0.0000 0.5200 5.00%
  QoQ % 0.30% 1.34% 2.04% 0.00% 0.00% 0.00% -
  Horiz. % 107.60% 107.27% 105.85% 103.73% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 15.20 15.55 15.01 16.85 16.30 14.61 14.52 3.10%
  QoQ % -2.25% 3.60% -10.92% 3.37% 11.57% 0.62% -
  Horiz. % 104.68% 107.09% 103.37% 116.05% 112.26% 100.62% 100.00%
EPS 0.36 0.50 0.56 0.91 0.91 0.73 0.75 -38.67%
  QoQ % -28.00% -10.71% -38.46% 0.00% 24.66% -2.67% -
  Horiz. % 48.00% 66.67% 74.67% 121.33% 121.33% 97.33% 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 0.4491 0.4475 0.4428 0.4311 0.0000 0.0000 0.4141 5.55%
  QoQ % 0.36% 1.06% 2.71% 0.00% 0.00% 0.00% -
  Horiz. % 108.45% 108.07% 106.93% 104.11% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.9900 1.0500 1.0500 1.0900 1.0000 1.1400 1.1500 -
P/RPS 5.23 5.42 5.63 5.17 4.89 6.26 6.31 -11.75%
  QoQ % -3.51% -3.73% 8.90% 5.73% -21.88% -0.79% -
  Horiz. % 82.88% 85.90% 89.22% 81.93% 77.50% 99.21% 100.00%
P/EPS 220.00 169.35 152.17 95.23 87.72 125.72 122.34 47.82%
  QoQ % 29.91% 11.29% 59.79% 8.56% -30.23% 2.76% -
  Horiz. % 179.83% 138.43% 124.38% 77.84% 71.70% 102.76% 100.00%
EY 0.45 0.59 0.66 1.05 1.14 0.80 0.82 -32.95%
  QoQ % -23.73% -10.61% -37.14% -7.89% 42.50% -2.44% -
  Horiz. % 54.88% 71.95% 80.49% 128.05% 139.02% 97.56% 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 1.77 1.88 1.91 2.02 0.00 0.00 2.21 -13.75%
  QoQ % -5.85% -1.57% -5.45% 0.00% 0.00% 0.00% -
  Horiz. % 80.09% 85.07% 86.43% 91.40% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 23/08/13 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 -
Price 0.9300 1.0300 1.0200 1.0000 1.1000 1.1600 1.1600 -
P/RPS 4.91 5.31 5.47 4.74 5.38 6.37 6.36 -15.83%
  QoQ % -7.53% -2.93% 15.40% -11.90% -15.54% 0.16% -
  Horiz. % 77.20% 83.49% 86.01% 74.53% 84.59% 100.16% 100.00%
P/EPS 206.67 166.13 147.83 87.37 96.49 127.93 123.40 40.98%
  QoQ % 24.40% 12.38% 69.20% -9.45% -24.58% 3.67% -
  Horiz. % 167.48% 134.63% 119.80% 70.80% 78.19% 103.67% 100.00%
EY 0.48 0.60 0.68 1.14 1.04 0.78 0.81 -29.43%
  QoQ % -20.00% -11.76% -40.35% 9.62% 33.33% -3.70% -
  Horiz. % 59.26% 74.07% 83.95% 140.74% 128.40% 96.30% 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 1.66 1.85 1.85 1.85 0.00 0.00 2.23 -17.85%
  QoQ % -10.27% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.44% 82.96% 82.96% 82.96% 0.00% 0.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers