Highlights

[3A] QoQ Quarter Result on 2011-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     8.59%    YoY -     -33.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,166 64,940 72,987 65,713 64,818 65,740 57,056 9.24%
  QoQ % 0.35% -11.03% 11.07% 1.38% -1.40% 15.22% -
  Horiz. % 114.21% 113.82% 127.92% 115.17% 113.60% 115.22% 100.00%
PBT 5,718 4,526 2,791 2,317 3,618 3,328 6,583 -8.94%
  QoQ % 26.34% 62.16% 20.46% -35.96% 8.71% -49.45% -
  Horiz. % 86.86% 68.75% 42.40% 35.20% 54.96% 50.55% 100.00%
Tax -1,043 -2,201 1,413 1,734 50 -672 -1,960 -34.26%
  QoQ % 52.61% -255.77% -18.51% 3,368.00% 107.44% 65.71% -
  Horiz. % 53.21% 112.30% -72.09% -88.47% -2.55% 34.29% 100.00%
NP 4,675 2,325 4,204 4,051 3,668 2,656 4,623 0.75%
  QoQ % 101.08% -44.70% 3.78% 10.44% 38.10% -42.55% -
  Horiz. % 101.12% 50.29% 90.94% 87.63% 79.34% 57.45% 100.00%
NP to SH 4,746 2,859 4,299 3,983 3,668 2,656 4,623 1.76%
  QoQ % 66.00% -33.50% 7.93% 8.59% 38.10% -42.55% -
  Horiz. % 102.66% 61.84% 92.99% 86.16% 79.34% 57.45% 100.00%
Tax Rate 18.24 % 48.63 % -50.63 % -74.84 % -1.38 % 20.19 % 29.77 % -27.80%
  QoQ % -62.49% 196.05% 32.35% -5,323.19% -106.84% -32.18% -
  Horiz. % 61.27% 163.35% -170.07% -251.39% -4.64% 67.82% 100.00%
Total Cost 60,491 62,615 68,783 61,662 61,150 63,084 52,433 9.97%
  QoQ % -3.39% -8.97% 11.55% 0.84% -3.07% 20.31% -
  Horiz. % 115.37% 119.42% 131.18% 117.60% 116.63% 120.31% 100.00%
Net Worth 200,231 199,973 198,503 194,181 190,223 189,435 146,900 22.86%
  QoQ % 0.13% 0.74% 2.23% 2.08% 0.42% 28.95% -
  Horiz. % 136.30% 136.13% 135.13% 132.19% 129.49% 128.95% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 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% 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% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,231 199,973 198,503 194,181 190,223 189,435 146,900 22.86%
  QoQ % 0.13% 0.74% 2.23% 2.08% 0.42% 28.95% -
  Horiz. % 136.30% 136.13% 135.13% 132.19% 129.49% 128.95% 100.00%
NOSH 392,148 391,643 394,403 394,356 394,408 390,588 369,840 3.97%
  QoQ % 0.13% -0.70% 0.01% -0.01% 0.98% 5.61% -
  Horiz. % 106.03% 105.90% 106.64% 106.63% 106.64% 105.61% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.17 % 3.58 % 5.76 % 6.16 % 5.66 % 4.04 % 8.10 % -7.79%
  QoQ % 100.28% -37.85% -6.49% 8.83% 40.10% -50.12% -
  Horiz. % 88.52% 44.20% 71.11% 76.05% 69.88% 49.88% 100.00%
ROE 2.37 % 1.43 % 2.17 % 2.05 % 1.93 % 1.40 % 3.15 % -17.23%
  QoQ % 65.73% -34.10% 5.85% 6.22% 37.86% -55.56% -
  Horiz. % 75.24% 45.40% 68.89% 65.08% 61.27% 44.44% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.62 16.58 18.51 16.66 16.43 16.83 15.43 5.06%
  QoQ % 0.24% -10.43% 11.10% 1.40% -2.38% 9.07% -
  Horiz. % 107.71% 107.45% 119.96% 107.97% 106.48% 109.07% 100.00%
EPS 1.21 0.73 1.09 1.01 0.93 0.68 1.25 -2.14%
  QoQ % 65.75% -33.03% 7.92% 8.60% 36.76% -45.60% -
  Horiz. % 96.80% 58.40% 87.20% 80.80% 74.40% 54.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5106 0.5106 0.5033 0.4924 0.4823 0.4850 0.3972 18.17%
  QoQ % 0.00% 1.45% 2.21% 2.09% -0.56% 22.10% -
  Horiz. % 128.55% 128.55% 126.71% 123.97% 121.42% 122.10% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.25 13.20 14.83 13.36 13.17 13.36 11.60 9.24%
  QoQ % 0.38% -10.99% 11.00% 1.44% -1.42% 15.17% -
  Horiz. % 114.22% 113.79% 127.84% 115.17% 113.53% 115.17% 100.00%
EPS 0.96 0.58 0.87 0.81 0.75 0.54 0.94 1.41%
  QoQ % 65.52% -33.33% 7.41% 8.00% 38.89% -42.55% -
  Horiz. % 102.13% 61.70% 92.55% 86.17% 79.79% 57.45% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.95 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4070 0.4064 0.4035 0.3947 0.3866 0.3850 0.2986 22.86%
  QoQ % 0.15% 0.72% 2.23% 2.10% 0.42% 28.94% -
  Horiz. % 136.30% 136.10% 135.13% 132.18% 129.47% 128.94% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.1200 1.1400 1.4700 1.5800 1.5900 1.7700 1.6300 -
P/RPS 6.74 6.88 7.94 9.48 9.67 10.52 10.57 -25.86%
  QoQ % -2.03% -13.35% -16.24% -1.96% -8.08% -0.47% -
  Horiz. % 63.77% 65.09% 75.12% 89.69% 91.49% 99.53% 100.00%
P/EPS 92.54 156.16 134.86 156.44 170.97 260.29 130.40 -20.39%
  QoQ % -40.74% 15.79% -13.79% -8.50% -34.32% 99.61% -
  Horiz. % 70.97% 119.75% 103.42% 119.97% 131.11% 199.61% 100.00%
EY 1.08 0.64 0.74 0.64 0.58 0.38 0.77 25.22%
  QoQ % 68.75% -13.51% 15.63% 10.34% 52.63% -50.65% -
  Horiz. % 140.26% 83.12% 96.10% 83.12% 75.32% 49.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.19 2.23 2.92 3.21 3.30 3.65 4.10 -34.09%
  QoQ % -1.79% -23.63% -9.03% -2.73% -9.59% -10.98% -
  Horiz. % 53.41% 54.39% 71.22% 78.29% 80.49% 89.02% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 -
Price 1.2200 1.1800 1.2800 1.5900 1.5400 1.5600 1.8300 -
P/RPS 7.34 7.12 6.92 9.54 9.37 9.27 11.86 -27.31%
  QoQ % 3.09% 2.89% -27.46% 1.81% 1.08% -21.84% -
  Horiz. % 61.89% 60.03% 58.35% 80.44% 79.01% 78.16% 100.00%
P/EPS 100.81 161.64 117.43 157.43 165.59 229.41 146.40 -21.97%
  QoQ % -37.63% 37.65% -25.41% -4.93% -27.82% 56.70% -
  Horiz. % 68.86% 110.41% 80.21% 107.53% 113.11% 156.70% 100.00%
EY 0.99 0.62 0.85 0.64 0.60 0.44 0.68 28.37%
  QoQ % 59.68% -27.06% 32.81% 6.67% 36.36% -35.29% -
  Horiz. % 145.59% 91.18% 125.00% 94.12% 88.24% 64.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.77 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 2.39 2.31 2.54 3.23 3.19 3.22 4.61 -35.39%
  QoQ % 3.46% -9.06% -21.36% 1.25% -0.93% -30.15% -
  Horiz. % 51.84% 50.11% 55.10% 70.07% 69.20% 69.85% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers