Highlights

[3A] QoQ TTM Result on 2009-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 13-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     6.70%    YoY -     16.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 206,834 178,582 155,562 149,856 148,779 153,252 154,714 21.38%
  QoQ % 15.82% 14.80% 3.81% 0.72% -2.92% -0.94% -
  Horiz. % 133.69% 115.43% 100.55% 96.86% 96.16% 99.06% 100.00%
PBT 28,188 23,705 17,447 14,254 13,074 12,616 15,142 51.39%
  QoQ % 18.91% 35.87% 22.40% 9.03% 3.63% -16.68% -
  Horiz. % 186.16% 156.55% 115.22% 94.14% 86.34% 83.32% 100.00%
Tax -6,340 -5,667 -1,485 -1,193 -833 -554 -3,899 38.32%
  QoQ % -11.88% -281.62% -24.48% -43.22% -50.36% 85.79% -
  Horiz. % 162.61% 145.34% 38.09% 30.60% 21.36% 14.21% 100.00%
NP 21,848 18,038 15,962 13,061 12,241 12,062 11,243 55.79%
  QoQ % 21.12% 13.01% 22.21% 6.70% 1.48% 7.28% -
  Horiz. % 194.33% 160.44% 141.97% 116.17% 108.88% 107.28% 100.00%
NP to SH 21,848 18,038 15,962 13,061 12,241 12,062 11,243 55.79%
  QoQ % 21.12% 13.01% 22.21% 6.70% 1.48% 7.28% -
  Horiz. % 194.33% 160.44% 141.97% 116.17% 108.88% 107.28% 100.00%
Tax Rate 22.49 % 23.91 % 8.51 % 8.37 % 6.37 % 4.39 % 25.75 % -8.64%
  QoQ % -5.94% 180.96% 1.67% 31.40% 45.10% -82.95% -
  Horiz. % 87.34% 92.85% 33.05% 32.50% 24.74% 17.05% 100.00%
Total Cost 184,986 160,544 139,600 136,795 136,538 141,190 143,471 18.48%
  QoQ % 15.22% 15.00% 2.05% 0.19% -3.29% -1.59% -
  Horiz. % 128.94% 111.90% 97.30% 95.35% 95.17% 98.41% 100.00%
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
  QoQ % 12.71% 39.59% 7.19% 6.48% -0.97% 0.00% -
  Horiz. % 177.84% 157.79% 113.04% 105.45% 99.03% 100.00% -
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 142,100 126,077 90,322 84,262 79,130 79,904 0 -
  QoQ % 12.71% 39.59% 7.19% 6.48% -0.97% 0.00% -
  Horiz. % 177.84% 157.79% 113.04% 105.45% 99.03% 100.00% -
NOSH 369,378 342,045 308,795 308,314 309,710 308,987 258,362 26.94%
  QoQ % 7.99% 10.77% 0.16% -0.45% 0.23% 19.59% -
  Horiz. % 142.97% 132.39% 119.52% 119.33% 119.87% 119.59% 100.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 10.56 % 10.10 % 10.26 % 8.72 % 8.23 % 7.87 % 7.27 % 28.29%
  QoQ % 4.55% -1.56% 17.66% 5.95% 4.57% 8.25% -
  Horiz. % 145.25% 138.93% 141.13% 119.94% 113.20% 108.25% 100.00%
ROE 15.38 % 14.31 % 17.67 % 15.50 % 15.47 % 15.10 % - % -
  QoQ % 7.48% -19.02% 14.00% 0.19% 2.45% 0.00% -
  Horiz. % 101.85% 94.77% 117.02% 102.65% 102.45% 100.00% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 56.00 52.21 50.38 48.60 48.04 49.60 59.88 -4.37%
  QoQ % 7.26% 3.63% 3.66% 1.17% -3.15% -17.17% -
  Horiz. % 93.52% 87.19% 84.13% 81.16% 80.23% 82.83% 100.00%
EPS 5.91 5.27 5.17 4.24 3.95 3.90 4.35 22.69%
  QoQ % 12.14% 1.93% 21.93% 7.34% 1.28% -10.34% -
  Horiz. % 135.86% 121.15% 118.85% 97.47% 90.80% 89.66% 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 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 0.0000 -
  QoQ % 4.37% 26.02% 7.03% 6.97% -1.20% 0.00% -
  Horiz. % 148.76% 142.54% 113.11% 105.68% 98.80% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 42.04 36.30 31.62 30.46 30.24 31.15 31.45 21.37%
  QoQ % 15.81% 14.80% 3.81% 0.73% -2.92% -0.95% -
  Horiz. % 133.67% 115.42% 100.54% 96.85% 96.15% 99.05% 100.00%
EPS 4.44 3.67 3.24 2.65 2.49 2.45 2.29 55.55%
  QoQ % 20.98% 13.27% 22.26% 6.43% 1.63% 6.99% -
  Horiz. % 193.89% 160.26% 141.48% 115.72% 108.73% 106.99% 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 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 0.0000 -
  QoQ % 12.68% 39.60% 7.18% 6.53% -0.99% 0.00% -
  Horiz. % 177.83% 157.82% 113.05% 105.48% 99.01% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 0.3600 -
P/RPS 3.63 2.89 1.63 0.84 0.67 0.65 0.60 232.39%
  QoQ % 25.61% 77.30% 94.05% 25.37% 3.08% 8.33% -
  Horiz. % 605.00% 481.67% 271.67% 140.00% 111.67% 108.33% 100.00%
P/EPS 34.32 28.63 15.86 9.68 8.10 8.20 8.27 158.47%
  QoQ % 19.87% 80.52% 63.84% 19.51% -1.22% -0.85% -
  Horiz. % 414.99% 346.19% 191.78% 117.05% 97.94% 99.15% 100.00%
EY 2.91 3.49 6.30 10.33 12.35 12.20 12.09 -61.34%
  QoQ % -16.62% -44.60% -39.01% -16.36% 1.23% 0.91% -
  Horiz. % 24.07% 28.87% 52.11% 85.44% 102.15% 100.91% 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 5.28 4.10 2.80 1.50 1.25 1.24 0.00 -
  QoQ % 28.78% 46.43% 86.67% 20.00% 0.81% 0.00% -
  Horiz. % 425.81% 330.65% 225.81% 120.97% 100.81% 100.00% -
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 -
Price 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 0.3400 -
P/RPS 2.80 4.39 2.86 1.23 0.71 0.69 0.57 189.25%
  QoQ % -36.22% 53.50% 132.52% 73.24% 2.90% 21.05% -
  Horiz. % 491.23% 770.18% 501.75% 215.79% 124.56% 121.05% 100.00%
P/EPS 26.54 43.42 27.86 14.16 8.60 8.71 7.81 126.20%
  QoQ % -38.88% 55.85% 96.75% 64.65% -1.26% 11.52% -
  Horiz. % 339.82% 555.95% 356.72% 181.31% 110.12% 111.52% 100.00%
EY 3.77 2.30 3.59 7.06 11.62 11.48 12.80 -55.77%
  QoQ % 63.91% -35.93% -49.15% -39.24% 1.22% -10.31% -
  Horiz. % 29.45% 17.97% 28.05% 55.16% 90.78% 89.69% 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 4.08 6.21 4.92 2.20 1.33 1.31 0.00 -
  QoQ % -34.30% 26.22% 123.64% 65.41% 1.53% 0.00% -
  Horiz. % 311.45% 474.05% 375.57% 167.94% 101.53% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

483  292  567  867 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.02+0.005 
 TRIVE 0.010.00 
 ANZO 0.225+0.045 
 IRIS 0.215+0.01 
 VIVOCOM 0.045+0.01 
 DGB 0.035+0.005 
 XDL 0.065+0.01 
 KNM 0.22+0.005 
 PDZ 0.08+0.01 
 VIVOCOM-WE 0.020.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. TYYAP ~ Topglov & Harta Analysis Glove Sector 手套业-TYYAP
2. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
3. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
4. KLCI waves 14 - 5th waves has started KLCI waves
5. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. HLIB Research: BIG FOUR GLOVE players are expected to increase their capacity to fulfill increasing demand. ASP are expected to continue rising gloveharicut
7. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
8. Investors' ego is the most common mistake - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers