Highlights

[3A] QoQ TTM Result on 2008-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     0.31%    YoY -     -6.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 149,856 148,779 153,252 154,714 143,007 122,205 107,118 25.11%
  QoQ % 0.72% -2.92% -0.94% 8.19% 17.02% 14.08% -
  Horiz. % 139.90% 138.89% 143.07% 144.43% 133.50% 114.08% 100.00%
PBT 14,254 13,074 12,616 15,142 14,683 12,239 12,320 10.22%
  QoQ % 9.03% 3.63% -16.68% 3.13% 19.97% -0.66% -
  Horiz. % 115.70% 106.12% 102.40% 122.91% 119.18% 99.34% 100.00%
Tax -1,193 -833 -554 -3,899 -3,475 -2,453 -2,208 -33.69%
  QoQ % -43.22% -50.36% 85.79% -12.20% -41.66% -11.10% -
  Horiz. % 54.03% 37.73% 25.09% 176.59% 157.38% 111.10% 100.00%
NP 13,061 12,241 12,062 11,243 11,208 9,786 10,112 18.62%
  QoQ % 6.70% 1.48% 7.28% 0.31% 14.53% -3.22% -
  Horiz. % 129.16% 121.05% 119.28% 111.18% 110.84% 96.78% 100.00%
NP to SH 13,061 12,241 12,062 11,243 11,208 9,786 10,112 18.62%
  QoQ % 6.70% 1.48% 7.28% 0.31% 14.53% -3.22% -
  Horiz. % 129.16% 121.05% 119.28% 111.18% 110.84% 96.78% 100.00%
Tax Rate 8.37 % 6.37 % 4.39 % 25.75 % 23.67 % 20.04 % 17.92 % -39.83%
  QoQ % 31.40% 45.10% -82.95% 8.79% 18.11% 11.83% -
  Horiz. % 46.71% 35.55% 24.50% 143.69% 132.09% 111.83% 100.00%
Total Cost 136,795 136,538 141,190 143,471 131,799 112,419 97,006 25.78%
  QoQ % 0.19% -3.29% -1.59% 8.86% 17.24% 15.89% -
  Horiz. % 141.02% 140.75% 145.55% 147.90% 135.87% 115.89% 100.00%
Net Worth 84,262 79,130 79,904 0 0 0 43,995 54.28%
  QoQ % 6.48% -0.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.53% 179.86% 181.62% 0.00% 0.00% 0.00% 100.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 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
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 84,262 79,130 79,904 0 0 0 43,995 54.28%
  QoQ % 6.48% -0.97% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.53% 179.86% 181.62% 0.00% 0.00% 0.00% 100.00%
NOSH 308,314 309,710 308,987 258,362 209,327 191,603 186,896 39.66%
  QoQ % -0.45% 0.23% 19.59% 23.42% 9.25% 2.52% -
  Horiz. % 164.97% 165.71% 165.33% 138.24% 112.00% 102.52% 100.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 8.72 % 8.23 % 7.87 % 7.27 % 7.84 % 8.01 % 9.44 % -5.16%
  QoQ % 5.95% 4.57% 8.25% -7.27% -2.12% -15.15% -
  Horiz. % 92.37% 87.18% 83.37% 77.01% 83.05% 84.85% 100.00%
ROE 15.50 % 15.47 % 15.10 % - % - % - % 22.98 % -23.11%
  QoQ % 0.19% 2.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.45% 67.32% 65.71% 0.00% 0.00% 0.00% 100.00%
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 48.60 48.04 49.60 59.88 68.32 63.78 57.31 -10.42%
  QoQ % 1.17% -3.15% -17.17% -12.35% 7.12% 11.29% -
  Horiz. % 84.80% 83.82% 86.55% 104.48% 119.21% 111.29% 100.00%
EPS 4.24 3.95 3.90 4.35 5.35 5.11 5.41 -15.01%
  QoQ % 7.34% 1.28% -10.34% -18.69% 4.70% -5.55% -
  Horiz. % 78.37% 73.01% 72.09% 80.41% 98.89% 94.45% 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 0.2733 0.2555 0.2586 0.0000 0.0000 0.0000 0.2354 10.47%
  QoQ % 6.97% -1.20% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.10% 108.54% 109.86% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 30.46 30.24 31.15 31.45 29.07 24.84 21.77 25.12%
  QoQ % 0.73% -2.92% -0.95% 8.19% 17.03% 14.10% -
  Horiz. % 139.92% 138.91% 143.09% 144.46% 133.53% 114.10% 100.00%
EPS 2.65 2.49 2.45 2.29 2.28 1.99 2.06 18.30%
  QoQ % 6.43% 1.63% 6.99% 0.44% 14.57% -3.40% -
  Horiz. % 128.64% 120.87% 118.93% 111.17% 110.68% 96.60% 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 0.1713 0.1608 0.1624 0.0000 0.0000 0.0000 0.0894 54.33%
  QoQ % 6.53% -0.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 191.61% 179.87% 181.66% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.4100 0.3200 0.3200 0.3600 0.3400 0.3600 0.4000 -
P/RPS 0.84 0.67 0.65 0.60 0.50 0.56 0.70 12.94%
  QoQ % 25.37% 3.08% 8.33% 20.00% -10.71% -20.00% -
  Horiz. % 120.00% 95.71% 92.86% 85.71% 71.43% 80.00% 100.00%
P/EPS 9.68 8.10 8.20 8.27 6.35 7.05 7.39 19.74%
  QoQ % 19.51% -1.22% -0.85% 30.24% -9.93% -4.60% -
  Horiz. % 130.99% 109.61% 110.96% 111.91% 85.93% 95.40% 100.00%
EY 10.33 12.35 12.20 12.09 15.75 14.19 13.53 -16.48%
  QoQ % -16.36% 1.23% 0.91% -23.24% 10.99% 4.88% -
  Horiz. % 76.35% 91.28% 90.17% 89.36% 116.41% 104.88% 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 1.50 1.25 1.24 0.00 0.00 0.00 1.70 -8.01%
  QoQ % 20.00% 0.81% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.24% 73.53% 72.94% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 19/02/08 -
Price 0.6000 0.3400 0.3400 0.3400 0.3000 0.3800 0.3800 -
P/RPS 1.23 0.71 0.69 0.57 0.44 0.60 0.66 51.50%
  QoQ % 73.24% 2.90% 21.05% 29.55% -26.67% -9.09% -
  Horiz. % 186.36% 107.58% 104.55% 86.36% 66.67% 90.91% 100.00%
P/EPS 14.16 8.60 8.71 7.81 5.60 7.44 7.02 59.71%
  QoQ % 64.65% -1.26% 11.52% 39.46% -24.73% 5.98% -
  Horiz. % 201.71% 122.51% 124.07% 111.25% 79.77% 105.98% 100.00%
EY 7.06 11.62 11.48 12.80 17.85 13.44 14.24 -37.39%
  QoQ % -39.24% 1.22% -10.31% -28.29% 32.81% -5.62% -
  Horiz. % 49.58% 81.60% 80.62% 89.89% 125.35% 94.38% 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 2.20 1.33 1.31 0.00 0.00 0.00 1.61 23.16%
  QoQ % 65.41% 1.53% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.65% 82.61% 81.37% 0.00% 0.00% 0.00% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers