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.
 


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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
7. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
8. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
PARTNERS & BROKERS