Highlights

[3A] QoQ TTM Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -15.45%    YoY -     11.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 269,258 253,327 248,940 239,319 218,715 206,834 178,582 31.59%
  QoQ % 6.29% 1.76% 4.02% 9.42% 5.74% 15.82% -
  Horiz. % 150.78% 141.85% 139.40% 134.01% 122.47% 115.82% 100.00%
PBT 12,054 15,846 20,905 23,779 27,506 28,188 23,705 -36.37%
  QoQ % -23.93% -24.20% -12.09% -13.55% -2.42% 18.91% -
  Horiz. % 50.85% 66.85% 88.19% 100.31% 116.03% 118.91% 100.00%
Tax 2,518 -855 -4,018 -6,038 -6,523 -6,340 -5,667 -
  QoQ % 394.50% 78.72% 33.45% 7.44% -2.89% -11.88% -
  Horiz. % -44.43% 15.09% 70.90% 106.55% 115.10% 111.88% 100.00%
NP 14,572 14,991 16,887 17,741 20,983 21,848 18,038 -13.29%
  QoQ % -2.80% -11.23% -4.81% -15.45% -3.96% 21.12% -
  Horiz. % 80.79% 83.11% 93.62% 98.35% 116.33% 121.12% 100.00%
NP to SH 14,606 14,930 16,894 17,741 20,983 21,848 18,038 -13.16%
  QoQ % -2.17% -11.63% -4.77% -15.45% -3.96% 21.12% -
  Horiz. % 80.97% 82.77% 93.66% 98.35% 116.33% 121.12% 100.00%
Tax Rate -20.89 % 5.40 % 19.22 % 25.39 % 23.71 % 22.49 % 23.91 % -
  QoQ % -486.85% -71.90% -24.30% 7.09% 5.42% -5.94% -
  Horiz. % -87.37% 22.58% 80.38% 106.19% 99.16% 94.06% 100.00%
Total Cost 254,686 238,336 232,053 221,578 197,732 184,986 160,544 36.14%
  QoQ % 6.86% 2.71% 4.73% 12.06% 6.89% 15.22% -
  Horiz. % 158.64% 148.46% 144.54% 138.02% 123.16% 115.22% 100.00%
Net Worth 198,503 194,181 190,223 189,435 146,900 142,100 126,077 35.45%
  QoQ % 2.23% 2.08% 0.42% 28.95% 3.38% 12.71% -
  Horiz. % 157.44% 154.02% 150.88% 150.25% 116.52% 112.71% 100.00%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 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
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 198,503 194,181 190,223 189,435 146,900 142,100 126,077 35.45%
  QoQ % 2.23% 2.08% 0.42% 28.95% 3.38% 12.71% -
  Horiz. % 157.44% 154.02% 150.88% 150.25% 116.52% 112.71% 100.00%
NOSH 394,403 394,356 394,408 390,588 369,840 369,378 342,045 9.99%
  QoQ % 0.01% -0.01% 0.98% 5.61% 0.12% 7.99% -
  Horiz. % 115.31% 115.29% 115.31% 114.19% 108.13% 107.99% 100.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.41 % 5.92 % 6.78 % 7.41 % 9.59 % 10.56 % 10.10 % -34.12%
  QoQ % -8.61% -12.68% -8.50% -22.73% -9.19% 4.55% -
  Horiz. % 53.56% 58.61% 67.13% 73.37% 94.95% 104.55% 100.00%
ROE 7.36 % 7.69 % 8.88 % 9.37 % 14.28 % 15.38 % 14.31 % -35.88%
  QoQ % -4.29% -13.40% -5.23% -34.38% -7.15% 7.48% -
  Horiz. % 51.43% 53.74% 62.05% 65.48% 99.79% 107.48% 100.00%
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 68.27 64.24 63.12 61.27 59.14 56.00 52.21 19.64%
  QoQ % 6.27% 1.77% 3.02% 3.60% 5.61% 7.26% -
  Horiz. % 130.76% 123.04% 120.90% 117.35% 113.27% 107.26% 100.00%
EPS 3.70 3.79 4.28 4.54 5.67 5.91 5.27 -21.06%
  QoQ % -2.37% -11.45% -5.73% -19.93% -4.06% 12.14% -
  Horiz. % 70.21% 71.92% 81.21% 86.15% 107.59% 112.14% 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 0.5033 0.4924 0.4823 0.4850 0.3972 0.3847 0.3686 23.15%
  QoQ % 2.21% 2.09% -0.56% 22.10% 3.25% 4.37% -
  Horiz. % 136.54% 133.59% 130.85% 131.58% 107.76% 104.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.73 51.49 50.60 48.64 44.45 42.04 36.30 31.58%
  QoQ % 6.29% 1.76% 4.03% 9.43% 5.73% 15.81% -
  Horiz. % 150.77% 141.85% 139.39% 133.99% 122.45% 115.81% 100.00%
EPS 2.97 3.03 3.43 3.61 4.26 4.44 3.67 -13.19%
  QoQ % -1.98% -11.66% -4.99% -15.26% -4.05% 20.98% -
  Horiz. % 80.93% 82.56% 93.46% 98.37% 116.08% 120.98% 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 0.4035 0.3947 0.3866 0.3850 0.2986 0.2888 0.2563 35.44%
  QoQ % 2.23% 2.10% 0.42% 28.94% 3.39% 12.68% -
  Horiz. % 157.43% 154.00% 150.84% 150.21% 116.50% 112.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.4700 1.5800 1.5900 1.7700 1.6300 2.0300 1.5100 -
P/RPS 2.15 2.46 2.52 2.89 2.76 3.63 2.89 -17.94%
  QoQ % -12.60% -2.38% -12.80% 4.71% -23.97% 25.61% -
  Horiz. % 74.39% 85.12% 87.20% 100.00% 95.50% 125.61% 100.00%
P/EPS 39.69 41.73 37.12 38.97 28.73 34.32 28.63 24.40%
  QoQ % -4.89% 12.42% -4.75% 35.64% -16.29% 19.87% -
  Horiz. % 138.63% 145.76% 129.65% 136.12% 100.35% 119.87% 100.00%
EY 2.52 2.40 2.69 2.57 3.48 2.91 3.49 -19.56%
  QoQ % 5.00% -10.78% 4.67% -26.15% 19.59% -16.62% -
  Horiz. % 72.21% 68.77% 77.08% 73.64% 99.71% 83.38% 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 2.92 3.21 3.30 3.65 4.10 5.28 4.10 -20.30%
  QoQ % -9.03% -2.73% -9.59% -10.98% -22.35% 28.78% -
  Horiz. % 71.22% 78.29% 80.49% 89.02% 100.00% 128.78% 100.00%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 -
Price 1.2800 1.5900 1.5400 1.5600 1.8300 1.5700 2.2900 -
P/RPS 1.87 2.48 2.44 2.55 3.09 2.80 4.39 -43.48%
  QoQ % -24.60% 1.64% -4.31% -17.48% 10.36% -36.22% -
  Horiz. % 42.60% 56.49% 55.58% 58.09% 70.39% 63.78% 100.00%
P/EPS 34.56 42.00 35.95 34.35 32.26 26.54 43.42 -14.15%
  QoQ % -17.71% 16.83% 4.66% 6.48% 21.55% -38.88% -
  Horiz. % 79.59% 96.73% 82.80% 79.11% 74.30% 61.12% 100.00%
EY 2.89 2.38 2.78 2.91 3.10 3.77 2.30 16.49%
  QoQ % 21.43% -14.39% -4.47% -6.13% -17.77% 63.91% -
  Horiz. % 125.65% 103.48% 120.87% 126.52% 134.78% 163.91% 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 2.54 3.23 3.19 3.22 4.61 4.08 6.21 -44.99%
  QoQ % -21.36% 1.25% -0.93% -30.15% 12.99% -34.30% -
  Horiz. % 40.90% 52.01% 51.37% 51.85% 74.24% 65.70% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers