Highlights

[3A] QoQ TTM Result on 2008-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     7.28%    YoY -     19.28%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 155,562 149,856 148,779 153,252 154,714 143,007 122,205 17.44%
  QoQ % 3.81% 0.72% -2.92% -0.94% 8.19% 17.02% -
  Horiz. % 127.30% 122.63% 121.75% 125.41% 126.60% 117.02% 100.00%
PBT 17,447 14,254 13,074 12,616 15,142 14,683 12,239 26.64%
  QoQ % 22.40% 9.03% 3.63% -16.68% 3.13% 19.97% -
  Horiz. % 142.55% 116.46% 106.82% 103.08% 123.72% 119.97% 100.00%
Tax -1,485 -1,193 -833 -554 -3,899 -3,475 -2,453 -28.42%
  QoQ % -24.48% -43.22% -50.36% 85.79% -12.20% -41.66% -
  Horiz. % 60.54% 48.63% 33.96% 22.58% 158.95% 141.66% 100.00%
NP 15,962 13,061 12,241 12,062 11,243 11,208 9,786 38.52%
  QoQ % 22.21% 6.70% 1.48% 7.28% 0.31% 14.53% -
  Horiz. % 163.11% 133.47% 125.09% 123.26% 114.89% 114.53% 100.00%
NP to SH 15,962 13,061 12,241 12,062 11,243 11,208 9,786 38.52%
  QoQ % 22.21% 6.70% 1.48% 7.28% 0.31% 14.53% -
  Horiz. % 163.11% 133.47% 125.09% 123.26% 114.89% 114.53% 100.00%
Tax Rate 8.51 % 8.37 % 6.37 % 4.39 % 25.75 % 23.67 % 20.04 % -43.47%
  QoQ % 1.67% 31.40% 45.10% -82.95% 8.79% 18.11% -
  Horiz. % 42.47% 41.77% 31.79% 21.91% 128.49% 118.11% 100.00%
Total Cost 139,600 136,795 136,538 141,190 143,471 131,799 112,419 15.52%
  QoQ % 2.05% 0.19% -3.29% -1.59% 8.86% 17.24% -
  Horiz. % 124.18% 121.68% 121.45% 125.59% 127.62% 117.24% 100.00%
Net Worth 90,322 84,262 79,130 79,904 0 0 0 -
  QoQ % 7.19% 6.48% -0.97% 0.00% 0.00% 0.00% -
  Horiz. % 113.04% 105.45% 99.03% 100.00% - - -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 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
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 90,322 84,262 79,130 79,904 0 0 0 -
  QoQ % 7.19% 6.48% -0.97% 0.00% 0.00% 0.00% -
  Horiz. % 113.04% 105.45% 99.03% 100.00% - - -
NOSH 308,795 308,314 309,710 308,987 258,362 209,327 191,603 37.42%
  QoQ % 0.16% -0.45% 0.23% 19.59% 23.42% 9.25% -
  Horiz. % 161.16% 160.91% 161.64% 161.26% 134.84% 109.25% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 10.26 % 8.72 % 8.23 % 7.87 % 7.27 % 7.84 % 8.01 % 17.93%
  QoQ % 17.66% 5.95% 4.57% 8.25% -7.27% -2.12% -
  Horiz. % 128.09% 108.86% 102.75% 98.25% 90.76% 97.88% 100.00%
ROE 17.67 % 15.50 % 15.47 % 15.10 % - % - % - % -
  QoQ % 14.00% 0.19% 2.45% 0.00% 0.00% 0.00% -
  Horiz. % 117.02% 102.65% 102.45% 100.00% - - -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 50.38 48.60 48.04 49.60 59.88 68.32 63.78 -14.54%
  QoQ % 3.66% 1.17% -3.15% -17.17% -12.35% 7.12% -
  Horiz. % 78.99% 76.20% 75.32% 77.77% 93.89% 107.12% 100.00%
EPS 5.17 4.24 3.95 3.90 4.35 5.35 5.11 0.78%
  QoQ % 21.93% 7.34% 1.28% -10.34% -18.69% 4.70% -
  Horiz. % 101.17% 82.97% 77.30% 76.32% 85.13% 104.70% 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 0.2925 0.2733 0.2555 0.2586 0.0000 0.0000 0.0000 -
  QoQ % 7.03% 6.97% -1.20% 0.00% 0.00% 0.00% -
  Horiz. % 113.11% 105.68% 98.80% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.62 30.46 30.24 31.15 31.45 29.07 24.84 17.44%
  QoQ % 3.81% 0.73% -2.92% -0.95% 8.19% 17.03% -
  Horiz. % 127.29% 122.62% 121.74% 125.40% 126.61% 117.03% 100.00%
EPS 3.24 2.65 2.49 2.45 2.29 2.28 1.99 38.36%
  QoQ % 22.26% 6.43% 1.63% 6.99% 0.44% 14.57% -
  Horiz. % 162.81% 133.17% 125.13% 123.12% 115.08% 114.57% 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 0.1836 0.1713 0.1608 0.1624 0.0000 0.0000 0.0000 -
  QoQ % 7.18% 6.53% -0.99% 0.00% 0.00% 0.00% -
  Horiz. % 113.05% 105.48% 99.01% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.8200 0.4100 0.3200 0.3200 0.3600 0.3400 0.3600 -
P/RPS 1.63 0.84 0.67 0.65 0.60 0.50 0.56 103.73%
  QoQ % 94.05% 25.37% 3.08% 8.33% 20.00% -10.71% -
  Horiz. % 291.07% 150.00% 119.64% 116.07% 107.14% 89.29% 100.00%
P/EPS 15.86 9.68 8.10 8.20 8.27 6.35 7.05 71.60%
  QoQ % 63.84% 19.51% -1.22% -0.85% 30.24% -9.93% -
  Horiz. % 224.96% 137.30% 114.89% 116.31% 117.30% 90.07% 100.00%
EY 6.30 10.33 12.35 12.20 12.09 15.75 14.19 -41.77%
  QoQ % -39.01% -16.36% 1.23% 0.91% -23.24% 10.99% -
  Horiz. % 44.40% 72.80% 87.03% 85.98% 85.20% 110.99% 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 2.80 1.50 1.25 1.24 0.00 0.00 0.00 -
  QoQ % 86.67% 20.00% 0.81% 0.00% 0.00% 0.00% -
  Horiz. % 225.81% 120.97% 100.81% 100.00% - - -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 14/05/08 -
Price 1.4400 0.6000 0.3400 0.3400 0.3400 0.3000 0.3800 -
P/RPS 2.86 1.23 0.71 0.69 0.57 0.44 0.60 182.96%
  QoQ % 132.52% 73.24% 2.90% 21.05% 29.55% -26.67% -
  Horiz. % 476.67% 205.00% 118.33% 115.00% 95.00% 73.33% 100.00%
P/EPS 27.86 14.16 8.60 8.71 7.81 5.60 7.44 140.95%
  QoQ % 96.75% 64.65% -1.26% 11.52% 39.46% -24.73% -
  Horiz. % 374.46% 190.32% 115.59% 117.07% 104.97% 75.27% 100.00%
EY 3.59 7.06 11.62 11.48 12.80 17.85 13.44 -58.49%
  QoQ % -49.15% -39.24% 1.22% -10.31% -28.29% 32.81% -
  Horiz. % 26.71% 52.53% 86.46% 85.42% 95.24% 132.81% 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 4.92 2.20 1.33 1.31 0.00 0.00 0.00 -
  QoQ % 123.64% 65.41% 1.53% 0.00% 0.00% 0.00% -
  Horiz. % 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

1936 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.220.00 
 KOTRA 2.800.00 
 UCREST 0.1550.00 
 PUC 0.1750.00 
 WILLOW 0.480.00 
 EAH-WE 0.010.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.4250.00 
 SIMEPLT-CP 0.080.00 
 BTECH 0.3250.00 

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