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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

371  236  638  1217 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.17+0.015 
 SAPNRG 0.125+0.01 
 KGROUP-WC 0.020.00 
 KNM 0.21+0.015 
 NETX 0.145+0.005 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 HIBISCS 0.635+0.045 
 ALAM 0.10+0.01 
 MTOUCHE 0.08+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS