Highlights

[3A] QoQ TTM Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     22.21%    YoY -     41.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 218,715 206,834 178,582 155,562 149,856 148,779 153,252 26.84%
  QoQ % 5.74% 15.82% 14.80% 3.81% 0.72% -2.92% -
  Horiz. % 142.72% 134.96% 116.53% 101.51% 97.78% 97.08% 100.00%
PBT 27,506 28,188 23,705 17,447 14,254 13,074 12,616 68.38%
  QoQ % -2.42% 18.91% 35.87% 22.40% 9.03% 3.63% -
  Horiz. % 218.02% 223.43% 187.90% 138.29% 112.98% 103.63% 100.00%
Tax -6,523 -6,340 -5,667 -1,485 -1,193 -833 -554 419.90%
  QoQ % -2.89% -11.88% -281.62% -24.48% -43.22% -50.36% -
  Horiz. % 1,177.44% 1,144.40% 1,022.92% 268.05% 215.34% 150.36% 100.00%
NP 20,983 21,848 18,038 15,962 13,061 12,241 12,062 44.79%
  QoQ % -3.96% 21.12% 13.01% 22.21% 6.70% 1.48% -
  Horiz. % 173.96% 181.13% 149.54% 132.33% 108.28% 101.48% 100.00%
NP to SH 20,983 21,848 18,038 15,962 13,061 12,241 12,062 44.79%
  QoQ % -3.96% 21.12% 13.01% 22.21% 6.70% 1.48% -
  Horiz. % 173.96% 181.13% 149.54% 132.33% 108.28% 101.48% 100.00%
Tax Rate 23.71 % 22.49 % 23.91 % 8.51 % 8.37 % 6.37 % 4.39 % 208.78%
  QoQ % 5.42% -5.94% 180.96% 1.67% 31.40% 45.10% -
  Horiz. % 540.09% 512.30% 544.65% 193.85% 190.66% 145.10% 100.00%
Total Cost 197,732 184,986 160,544 139,600 136,795 136,538 141,190 25.25%
  QoQ % 6.89% 15.22% 15.00% 2.05% 0.19% -3.29% -
  Horiz. % 140.05% 131.02% 113.71% 98.87% 96.89% 96.71% 100.00%
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
  QoQ % 3.38% 12.71% 39.59% 7.19% 6.48% -0.97% -
  Horiz. % 183.85% 177.84% 157.79% 113.04% 105.45% 99.03% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 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
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 146,900 142,100 126,077 90,322 84,262 79,130 79,904 50.24%
  QoQ % 3.38% 12.71% 39.59% 7.19% 6.48% -0.97% -
  Horiz. % 183.85% 177.84% 157.79% 113.04% 105.45% 99.03% 100.00%
NOSH 369,840 369,378 342,045 308,795 308,314 309,710 308,987 12.77%
  QoQ % 0.12% 7.99% 10.77% 0.16% -0.45% 0.23% -
  Horiz. % 119.69% 119.54% 110.70% 99.94% 99.78% 100.23% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.59 % 10.56 % 10.10 % 10.26 % 8.72 % 8.23 % 7.87 % 14.13%
  QoQ % -9.19% 4.55% -1.56% 17.66% 5.95% 4.57% -
  Horiz. % 121.86% 134.18% 128.34% 130.37% 110.80% 104.57% 100.00%
ROE 14.28 % 15.38 % 14.31 % 17.67 % 15.50 % 15.47 % 15.10 % -3.66%
  QoQ % -7.15% 7.48% -19.02% 14.00% 0.19% 2.45% -
  Horiz. % 94.57% 101.85% 94.77% 117.02% 102.65% 102.45% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 59.14 56.00 52.21 50.38 48.60 48.04 49.60 12.48%
  QoQ % 5.61% 7.26% 3.63% 3.66% 1.17% -3.15% -
  Horiz. % 119.23% 112.90% 105.26% 101.57% 97.98% 96.85% 100.00%
EPS 5.67 5.91 5.27 5.17 4.24 3.95 3.90 28.42%
  QoQ % -4.06% 12.14% 1.93% 21.93% 7.34% 1.28% -
  Horiz. % 145.38% 151.54% 135.13% 132.56% 108.72% 101.28% 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 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 0.2586 33.23%
  QoQ % 3.25% 4.37% 26.02% 7.03% 6.97% -1.20% -
  Horiz. % 153.60% 148.76% 142.54% 113.11% 105.68% 98.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.45 42.04 36.30 31.62 30.46 30.24 31.15 26.83%
  QoQ % 5.73% 15.81% 14.80% 3.81% 0.73% -2.92% -
  Horiz. % 142.70% 134.96% 116.53% 101.51% 97.78% 97.08% 100.00%
EPS 4.26 4.44 3.67 3.24 2.65 2.49 2.45 44.74%
  QoQ % -4.05% 20.98% 13.27% 22.26% 6.43% 1.63% -
  Horiz. % 173.88% 181.22% 149.80% 132.24% 108.16% 101.63% 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 0.2986 0.2888 0.2563 0.1836 0.1713 0.1608 0.1624 50.25%
  QoQ % 3.39% 12.68% 39.60% 7.18% 6.53% -0.99% -
  Horiz. % 183.87% 177.83% 157.82% 113.05% 105.48% 99.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 0.3200 -
P/RPS 2.76 3.63 2.89 1.63 0.84 0.67 0.65 162.91%
  QoQ % -23.97% 25.61% 77.30% 94.05% 25.37% 3.08% -
  Horiz. % 424.62% 558.46% 444.62% 250.77% 129.23% 103.08% 100.00%
P/EPS 28.73 34.32 28.63 15.86 9.68 8.10 8.20 131.21%
  QoQ % -16.29% 19.87% 80.52% 63.84% 19.51% -1.22% -
  Horiz. % 350.37% 418.54% 349.15% 193.41% 118.05% 98.78% 100.00%
EY 3.48 2.91 3.49 6.30 10.33 12.35 12.20 -56.77%
  QoQ % 19.59% -16.62% -44.60% -39.01% -16.36% 1.23% -
  Horiz. % 28.52% 23.85% 28.61% 51.64% 84.67% 101.23% 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 4.10 5.28 4.10 2.80 1.50 1.25 1.24 122.43%
  QoQ % -22.35% 28.78% 46.43% 86.67% 20.00% 0.81% -
  Horiz. % 330.65% 425.81% 330.65% 225.81% 120.97% 100.81% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 -
Price 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 0.3400 -
P/RPS 3.09 2.80 4.39 2.86 1.23 0.71 0.69 172.44%
  QoQ % 10.36% -36.22% 53.50% 132.52% 73.24% 2.90% -
  Horiz. % 447.83% 405.80% 636.23% 414.49% 178.26% 102.90% 100.00%
P/EPS 32.26 26.54 43.42 27.86 14.16 8.60 8.71 139.96%
  QoQ % 21.55% -38.88% 55.85% 96.75% 64.65% -1.26% -
  Horiz. % 370.38% 304.71% 498.51% 319.86% 162.57% 98.74% 100.00%
EY 3.10 3.77 2.30 3.59 7.06 11.62 11.48 -58.32%
  QoQ % -17.77% 63.91% -35.93% -49.15% -39.24% 1.22% -
  Horiz. % 27.00% 32.84% 20.03% 31.27% 61.50% 101.22% 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 4.61 4.08 6.21 4.92 2.20 1.33 1.31 131.89%
  QoQ % 12.99% -34.30% 26.22% 123.64% 65.41% 1.53% -
  Horiz. % 351.91% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

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
Partners & Brokers