Highlights

[3A] QoQ TTM Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -4.54%    YoY -     3.55%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 308,817 306,429 288,709 273,432 274,532 268,806 268,458 9.78%
  QoQ % 0.78% 6.14% 5.59% -0.40% 2.13% 0.13% -
  Horiz. % 115.03% 114.14% 107.54% 101.85% 102.26% 100.13% 100.00%
PBT 21,430 21,999 21,282 20,338 17,972 15,352 13,252 37.73%
  QoQ % -2.59% 3.37% 4.64% 13.16% 17.07% 15.85% -
  Horiz. % 161.71% 166.01% 160.59% 153.47% 135.62% 115.85% 100.00%
Tax -6,143 -5,503 -4,612 -5,819 -2,828 -97 989 -
  QoQ % -11.63% -19.32% 20.74% -105.76% -2,815.46% -109.81% -
  Horiz. % -621.13% -556.42% -466.33% -588.37% -285.95% -9.81% 100.00%
NP 15,287 16,496 16,670 14,519 15,144 15,255 14,241 4.83%
  QoQ % -7.33% -1.04% 14.82% -4.13% -0.73% 7.12% -
  Horiz. % 107.34% 115.83% 117.06% 101.95% 106.34% 107.12% 100.00%
NP to SH 15,287 16,496 16,741 15,124 15,844 15,887 14,809 2.14%
  QoQ % -7.33% -1.46% 10.69% -4.54% -0.27% 7.28% -
  Horiz. % 103.23% 111.39% 113.05% 102.13% 106.99% 107.28% 100.00%
Tax Rate 28.67 % 25.01 % 21.67 % 28.61 % 15.74 % 0.63 % -7.46 % -
  QoQ % 14.63% 15.41% -24.26% 81.77% 2,398.41% 108.45% -
  Horiz. % -384.32% -335.25% -290.48% -383.51% -210.99% -8.45% 100.00%
Total Cost 293,530 289,933 272,039 258,913 259,388 253,551 254,217 10.05%
  QoQ % 1.24% 6.58% 5.07% -0.18% 2.30% -0.26% -
  Horiz. % 115.46% 114.05% 107.01% 101.85% 102.03% 99.74% 100.00%
Net Worth 217,846 212,122 0 0 0 200,231 199,973 5.87%
  QoQ % 2.70% 0.00% 0.00% 0.00% 0.00% 0.13% -
  Horiz. % 108.94% 106.08% 0.00% 0.00% 0.00% 100.13% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 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
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 217,846 212,122 0 0 0 200,231 199,973 5.87%
  QoQ % 2.70% 0.00% 0.00% 0.00% 0.00% 0.13% -
  Horiz. % 108.94% 106.08% 0.00% 0.00% 0.00% 100.13% 100.00%
NOSH 395,797 393,255 392,640 394,693 391,808 392,148 391,643 0.71%
  QoQ % 0.65% 0.16% -0.52% 0.74% -0.09% 0.13% -
  Horiz. % 101.06% 100.41% 100.25% 100.78% 100.04% 100.13% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 4.95 % 5.38 % 5.77 % 5.31 % 5.52 % 5.68 % 5.30 % -4.45%
  QoQ % -7.99% -6.76% 8.66% -3.80% -2.82% 7.17% -
  Horiz. % 93.40% 101.51% 108.87% 100.19% 104.15% 107.17% 100.00%
ROE 7.02 % 7.78 % - % - % - % 7.93 % 7.41 % -3.54%
  QoQ % -9.77% 0.00% 0.00% 0.00% 0.00% 7.02% -
  Horiz. % 94.74% 104.99% 0.00% 0.00% 0.00% 107.02% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 78.02 77.92 73.53 69.28 70.07 68.55 68.55 9.00%
  QoQ % 0.13% 5.97% 6.13% -1.13% 2.22% 0.00% -
  Horiz. % 113.81% 113.67% 107.26% 101.06% 102.22% 100.00% 100.00%
EPS 3.86 4.19 4.26 3.83 4.04 4.05 3.78 1.40%
  QoQ % -7.88% -1.64% 11.23% -5.20% -0.25% 7.14% -
  Horiz. % 102.12% 110.85% 112.70% 101.32% 106.88% 107.14% 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 0.5504 0.5394 0.0000 0.0000 0.0000 0.5106 0.5106 5.13%
  QoQ % 2.04% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 107.79% 105.64% 0.00% 0.00% 0.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 62.77 62.28 58.68 55.58 55.80 54.64 54.56 9.79%
  QoQ % 0.79% 6.13% 5.58% -0.39% 2.12% 0.15% -
  Horiz. % 115.05% 114.15% 107.55% 101.87% 102.27% 100.15% 100.00%
EPS 3.11 3.35 3.40 3.07 3.22 3.23 3.01 2.20%
  QoQ % -7.16% -1.47% 10.75% -4.66% -0.31% 7.31% -
  Horiz. % 103.32% 111.30% 112.96% 101.99% 106.98% 107.31% 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 0.4428 0.4311 0.0000 0.0000 0.0000 0.4070 0.4064 5.88%
  QoQ % 2.71% 0.00% 0.00% 0.00% 0.00% 0.15% -
  Horiz. % 108.96% 106.08% 0.00% 0.00% 0.00% 100.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.0500 1.0900 1.0000 1.1400 1.1500 1.1200 1.1400 -
P/RPS 1.35 1.40 1.36 1.65 1.64 1.63 1.66 -12.86%
  QoQ % -3.57% 2.94% -17.58% 0.61% 0.61% -1.81% -
  Horiz. % 81.33% 84.34% 81.93% 99.40% 98.80% 98.19% 100.00%
P/EPS 27.19 25.99 23.45 29.75 28.44 27.65 30.15 -6.65%
  QoQ % 4.62% 10.83% -21.18% 4.61% 2.86% -8.29% -
  Horiz. % 90.18% 86.20% 77.78% 98.67% 94.33% 91.71% 100.00%
EY 3.68 3.85 4.26 3.36 3.52 3.62 3.32 7.10%
  QoQ % -4.42% -9.62% 26.79% -4.55% -2.76% 9.04% -
  Horiz. % 110.84% 115.96% 128.31% 101.20% 106.02% 109.04% 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 1.91 2.02 0.00 0.00 0.00 2.19 2.23 -9.80%
  QoQ % -5.45% 0.00% 0.00% 0.00% 0.00% -1.79% -
  Horiz. % 85.65% 90.58% 0.00% 0.00% 0.00% 98.21% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 26/04/13 28/02/13 27/11/12 15/08/12 25/05/12 27/02/12 16/11/11 -
Price 1.0200 1.0000 1.1000 1.1600 1.1600 1.2200 1.1800 -
P/RPS 1.31 1.28 1.50 1.67 1.66 1.78 1.72 -16.59%
  QoQ % 2.34% -14.67% -10.18% 0.60% -6.74% 3.49% -
  Horiz. % 76.16% 74.42% 87.21% 97.09% 96.51% 103.49% 100.00%
P/EPS 26.41 23.84 25.80 30.27 28.69 30.11 31.21 -10.53%
  QoQ % 10.78% -7.60% -14.77% 5.51% -4.72% -3.52% -
  Horiz. % 84.62% 76.39% 82.67% 96.99% 91.93% 96.48% 100.00%
EY 3.79 4.19 3.88 3.30 3.49 3.32 3.20 11.93%
  QoQ % -9.55% 7.99% 17.58% -5.44% 5.12% 3.75% -
  Horiz. % 118.44% 130.94% 121.25% 103.12% 109.06% 103.75% 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 1.85 1.85 0.00 0.00 0.00 2.39 2.31 -13.75%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 3.46% -
  Horiz. % 80.09% 80.09% 0.00% 0.00% 0.00% 103.46% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers