Highlights

[3A] QoQ Quarter Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     31.72%    YoY -     178.29%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 64,818 65,740 57,056 61,326 55,197 45,136 45,175 27.13%
  QoQ % -1.40% 15.22% -6.96% 11.10% 22.29% -0.09% -
  Horiz. % 143.48% 145.52% 126.30% 135.75% 122.18% 99.91% 100.00%
PBT 3,618 3,328 6,583 7,376 6,492 7,055 7,265 -37.09%
  QoQ % 8.71% -49.45% -10.75% 13.62% -7.98% -2.89% -
  Horiz. % 49.80% 45.81% 90.61% 101.53% 89.36% 97.11% 100.00%
Tax 50 -672 -1,960 -1,429 -1,977 -1,157 -1,777 -
  QoQ % 107.44% 65.71% -37.16% 27.72% -70.87% 34.89% -
  Horiz. % -2.81% 37.82% 110.30% 80.42% 111.25% 65.11% 100.00%
NP 3,668 2,656 4,623 5,947 4,515 5,898 5,488 -23.50%
  QoQ % 38.10% -42.55% -22.26% 31.72% -23.45% 7.47% -
  Horiz. % 66.84% 48.40% 84.24% 108.36% 82.27% 107.47% 100.00%
NP to SH 3,668 2,656 4,623 5,947 4,515 5,898 5,488 -23.50%
  QoQ % 38.10% -42.55% -22.26% 31.72% -23.45% 7.47% -
  Horiz. % 66.84% 48.40% 84.24% 108.36% 82.27% 107.47% 100.00%
Tax Rate -1.38 % 20.19 % 29.77 % 19.37 % 30.45 % 16.40 % 24.46 % -
  QoQ % -106.84% -32.18% 53.69% -36.39% 85.67% -32.95% -
  Horiz. % -5.64% 82.54% 121.71% 79.19% 124.49% 67.05% 100.00%
Total Cost 61,150 63,084 52,433 55,379 50,682 39,238 39,687 33.30%
  QoQ % -3.07% 20.31% -5.32% 9.27% 29.17% -1.13% -
  Horiz. % 154.08% 158.95% 132.12% 139.54% 127.70% 98.87% 100.00%
Net Worth 190,223 189,435 146,900 142,100 126,077 90,322 84,262 71.83%
  QoQ % 0.42% 28.95% 3.38% 12.71% 39.59% 7.19% -
  Horiz. % 225.75% 224.82% 174.34% 168.64% 149.63% 107.19% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 4,687 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 176.47 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,223 189,435 146,900 142,100 126,077 90,322 84,262 71.83%
  QoQ % 0.42% 28.95% 3.38% 12.71% 39.59% 7.19% -
  Horiz. % 225.75% 224.82% 174.34% 168.64% 149.63% 107.19% 100.00%
NOSH 394,408 390,588 369,840 369,378 342,045 308,795 308,314 17.79%
  QoQ % 0.98% 5.61% 0.12% 7.99% 10.77% 0.16% -
  Horiz. % 127.92% 126.68% 119.96% 119.81% 110.94% 100.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.66 % 4.04 % 8.10 % 9.70 % 8.18 % 13.07 % 12.15 % -39.82%
  QoQ % 40.10% -50.12% -16.49% 18.58% -37.41% 7.57% -
  Horiz. % 46.58% 33.25% 66.67% 79.84% 67.33% 107.57% 100.00%
ROE 1.93 % 1.40 % 3.15 % 4.19 % 3.58 % 6.53 % 6.51 % -55.44%
  QoQ % 37.86% -55.56% -24.82% 17.04% -45.18% 0.31% -
  Horiz. % 29.65% 21.51% 48.39% 64.36% 54.99% 100.31% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.43 16.83 15.43 16.60 16.14 14.62 14.65 7.92%
  QoQ % -2.38% 9.07% -7.05% 2.85% 10.40% -0.20% -
  Horiz. % 112.15% 114.88% 105.32% 113.31% 110.17% 99.80% 100.00%
EPS 0.93 0.68 1.25 1.61 1.47 1.91 1.78 -35.05%
  QoQ % 36.76% -45.60% -22.36% 9.52% -23.04% 7.30% -
  Horiz. % 52.25% 38.20% 70.22% 90.45% 82.58% 107.30% 100.00%
DPS 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 45.88%
  QoQ % -0.56% 22.10% 3.25% 4.37% 26.02% 7.03% -
  Horiz. % 176.47% 177.46% 145.33% 140.76% 134.87% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 13.17 13.36 11.60 12.46 11.22 9.17 9.18 27.12%
  QoQ % -1.42% 15.17% -6.90% 11.05% 22.36% -0.11% -
  Horiz. % 143.46% 145.53% 126.36% 135.73% 122.22% 99.89% 100.00%
EPS 0.75 0.54 0.94 1.21 0.92 1.20 1.12 -23.40%
  QoQ % 38.89% -42.55% -22.31% 31.52% -23.33% 7.14% -
  Horiz. % 66.96% 48.21% 83.93% 108.04% 82.14% 107.14% 100.00%
DPS 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.3866 0.3850 0.2986 0.2888 0.2563 0.1836 0.1713 71.80%
  QoQ % 0.42% 28.94% 3.39% 12.68% 39.60% 7.18% -
  Horiz. % 225.69% 224.75% 174.31% 168.59% 149.62% 107.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 -
P/RPS 9.67 10.52 10.57 12.23 9.36 5.61 2.80 127.96%
  QoQ % -8.08% -0.47% -13.57% 30.66% 66.84% 100.36% -
  Horiz. % 345.36% 375.71% 377.50% 436.79% 334.29% 200.36% 100.00%
P/EPS 170.97 260.29 130.40 126.09 114.39 42.93 23.03 279.17%
  QoQ % -34.32% 99.61% 3.42% 10.23% 166.46% 86.41% -
  Horiz. % 742.38% 1,130.22% 566.22% 547.50% 496.70% 186.41% 100.00%
EY 0.58 0.38 0.77 0.79 0.87 2.33 4.34 -73.76%
  QoQ % 52.63% -50.65% -2.53% -9.20% -62.66% -46.31% -
  Horiz. % 13.36% 8.76% 17.74% 18.20% 20.05% 53.69% 100.00%
DY 0.00 0.68 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.30 3.65 4.10 5.28 4.10 2.80 1.50 68.91%
  QoQ % -9.59% -10.98% -22.35% 28.78% 46.43% 86.67% -
  Horiz. % 220.00% 243.33% 273.33% 352.00% 273.33% 186.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 -
Price 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 -
P/RPS 9.37 9.27 11.86 9.46 14.19 9.85 4.09 73.52%
  QoQ % 1.08% -21.84% 25.37% -33.33% 44.06% 140.83% -
  Horiz. % 229.10% 226.65% 289.98% 231.30% 346.94% 240.83% 100.00%
P/EPS 165.59 229.41 146.40 97.52 173.48 75.39 33.71 188.13%
  QoQ % -27.82% 56.70% 50.12% -43.79% 130.11% 123.64% -
  Horiz. % 491.22% 680.54% 434.29% 289.29% 514.62% 223.64% 100.00%
EY 0.60 0.44 0.68 1.03 0.58 1.33 2.97 -65.47%
  QoQ % 36.36% -35.29% -33.98% 77.59% -56.39% -55.22% -
  Horiz. % 20.20% 14.81% 22.90% 34.68% 19.53% 44.78% 100.00%
DY 0.00 0.77 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 3.19 3.22 4.61 4.08 6.21 4.92 2.20 28.02%
  QoQ % -0.93% -30.15% 12.99% -34.30% 26.22% 123.64% -
  Horiz. % 145.00% 146.36% 209.55% 185.45% 282.27% 223.64% 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers