Highlights

[3A] QoQ TTM Result on 2009-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     13.01%    YoY -     49.54%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 239,319 218,715 206,834 178,582 155,562 149,856 148,779 37.25%
  QoQ % 9.42% 5.74% 15.82% 14.80% 3.81% 0.72% -
  Horiz. % 160.86% 147.01% 139.02% 120.03% 104.56% 100.72% 100.00%
PBT 23,779 27,506 28,188 23,705 17,447 14,254 13,074 48.95%
  QoQ % -13.55% -2.42% 18.91% 35.87% 22.40% 9.03% -
  Horiz. % 181.88% 210.39% 215.60% 181.31% 133.45% 109.03% 100.00%
Tax -6,038 -6,523 -6,340 -5,667 -1,485 -1,193 -833 274.09%
  QoQ % 7.44% -2.89% -11.88% -281.62% -24.48% -43.22% -
  Horiz. % 724.85% 783.07% 761.10% 680.31% 178.27% 143.22% 100.00%
NP 17,741 20,983 21,848 18,038 15,962 13,061 12,241 28.04%
  QoQ % -15.45% -3.96% 21.12% 13.01% 22.21% 6.70% -
  Horiz. % 144.93% 171.42% 178.48% 147.36% 130.40% 106.70% 100.00%
NP to SH 17,741 20,983 21,848 18,038 15,962 13,061 12,241 28.04%
  QoQ % -15.45% -3.96% 21.12% 13.01% 22.21% 6.70% -
  Horiz. % 144.93% 171.42% 178.48% 147.36% 130.40% 106.70% 100.00%
Tax Rate 25.39 % 23.71 % 22.49 % 23.91 % 8.51 % 8.37 % 6.37 % 151.18%
  QoQ % 7.09% 5.42% -5.94% 180.96% 1.67% 31.40% -
  Horiz. % 398.59% 372.21% 353.06% 375.35% 133.59% 131.40% 100.00%
Total Cost 221,578 197,732 184,986 160,544 139,600 136,795 136,538 38.06%
  QoQ % 12.06% 6.89% 15.22% 15.00% 2.05% 0.19% -
  Horiz. % 162.28% 144.82% 135.48% 117.58% 102.24% 100.19% 100.00%
Net Worth 189,435 146,900 142,100 126,077 90,322 84,262 79,130 78.86%
  QoQ % 28.95% 3.38% 12.71% 39.59% 7.19% 6.48% -
  Horiz. % 239.39% 185.64% 179.58% 159.33% 114.14% 106.48% 100.00%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 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
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 189,435 146,900 142,100 126,077 90,322 84,262 79,130 78.86%
  QoQ % 28.95% 3.38% 12.71% 39.59% 7.19% 6.48% -
  Horiz. % 239.39% 185.64% 179.58% 159.33% 114.14% 106.48% 100.00%
NOSH 390,588 369,840 369,378 342,045 308,795 308,314 309,710 16.71%
  QoQ % 5.61% 0.12% 7.99% 10.77% 0.16% -0.45% -
  Horiz. % 126.11% 119.41% 119.27% 110.44% 99.70% 99.55% 100.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.41 % 9.59 % 10.56 % 10.10 % 10.26 % 8.72 % 8.23 % -6.75%
  QoQ % -22.73% -9.19% 4.55% -1.56% 17.66% 5.95% -
  Horiz. % 90.04% 116.52% 128.31% 122.72% 124.67% 105.95% 100.00%
ROE 9.37 % 14.28 % 15.38 % 14.31 % 17.67 % 15.50 % 15.47 % -28.39%
  QoQ % -34.38% -7.15% 7.48% -19.02% 14.00% 0.19% -
  Horiz. % 60.57% 92.31% 99.42% 92.50% 114.22% 100.19% 100.00%
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 61.27 59.14 56.00 52.21 50.38 48.60 48.04 17.59%
  QoQ % 3.60% 5.61% 7.26% 3.63% 3.66% 1.17% -
  Horiz. % 127.54% 123.11% 116.57% 108.68% 104.87% 101.17% 100.00%
EPS 4.54 5.67 5.91 5.27 5.17 4.24 3.95 9.72%
  QoQ % -19.93% -4.06% 12.14% 1.93% 21.93% 7.34% -
  Horiz. % 114.94% 143.54% 149.62% 133.42% 130.89% 107.34% 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 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 53.25%
  QoQ % 22.10% 3.25% 4.37% 26.02% 7.03% 6.97% -
  Horiz. % 189.82% 155.46% 150.57% 144.27% 114.48% 106.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 48.64 44.45 42.04 36.30 31.62 30.46 30.24 37.24%
  QoQ % 9.43% 5.73% 15.81% 14.80% 3.81% 0.73% -
  Horiz. % 160.85% 146.99% 139.02% 120.04% 104.56% 100.73% 100.00%
EPS 3.61 4.26 4.44 3.67 3.24 2.65 2.49 28.07%
  QoQ % -15.26% -4.05% 20.98% 13.27% 22.26% 6.43% -
  Horiz. % 144.98% 171.08% 178.31% 147.39% 130.12% 106.43% 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 0.3850 0.2986 0.2888 0.2563 0.1836 0.1713 0.1608 78.88%
  QoQ % 28.94% 3.39% 12.68% 39.60% 7.18% 6.53% -
  Horiz. % 239.43% 185.70% 179.60% 159.39% 114.18% 106.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 0.3200 -
P/RPS 2.89 2.76 3.63 2.89 1.63 0.84 0.67 164.75%
  QoQ % 4.71% -23.97% 25.61% 77.30% 94.05% 25.37% -
  Horiz. % 431.34% 411.94% 541.79% 431.34% 243.28% 125.37% 100.00%
P/EPS 38.97 28.73 34.32 28.63 15.86 9.68 8.10 184.72%
  QoQ % 35.64% -16.29% 19.87% 80.52% 63.84% 19.51% -
  Horiz. % 481.11% 354.69% 423.70% 353.46% 195.80% 119.51% 100.00%
EY 2.57 3.48 2.91 3.49 6.30 10.33 12.35 -64.85%
  QoQ % -26.15% 19.59% -16.62% -44.60% -39.01% -16.36% -
  Horiz. % 20.81% 28.18% 23.56% 28.26% 51.01% 83.64% 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 3.65 4.10 5.28 4.10 2.80 1.50 1.25 104.16%
  QoQ % -10.98% -22.35% 28.78% 46.43% 86.67% 20.00% -
  Horiz. % 292.00% 328.00% 422.40% 328.00% 224.00% 120.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 -
Price 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 0.3400 -
P/RPS 2.55 3.09 2.80 4.39 2.86 1.23 0.71 134.34%
  QoQ % -17.48% 10.36% -36.22% 53.50% 132.52% 73.24% -
  Horiz. % 359.15% 435.21% 394.37% 618.31% 402.82% 173.24% 100.00%
P/EPS 34.35 32.26 26.54 43.42 27.86 14.16 8.60 151.53%
  QoQ % 6.48% 21.55% -38.88% 55.85% 96.75% 64.65% -
  Horiz. % 399.42% 375.12% 308.60% 504.88% 323.95% 164.65% 100.00%
EY 2.91 3.10 3.77 2.30 3.59 7.06 11.62 -60.24%
  QoQ % -6.13% -17.77% 63.91% -35.93% -49.15% -39.24% -
  Horiz. % 25.04% 26.68% 32.44% 19.79% 30.90% 60.76% 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 3.22 4.61 4.08 6.21 4.92 2.20 1.33 80.21%
  QoQ % -30.15% 12.99% -34.30% 26.22% 123.64% 65.41% -
  Horiz. % 242.11% 346.62% 306.77% 466.92% 369.92% 165.41% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

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