Highlights

[3A] QoQ TTM Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     21.12%    YoY -     78.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 248,940 239,319 218,715 206,834 178,582 155,562 149,856 40.13%
  QoQ % 4.02% 9.42% 5.74% 15.82% 14.80% 3.81% -
  Horiz. % 166.12% 159.70% 145.95% 138.02% 119.17% 103.81% 100.00%
PBT 20,905 23,779 27,506 28,188 23,705 17,447 14,254 28.99%
  QoQ % -12.09% -13.55% -2.42% 18.91% 35.87% 22.40% -
  Horiz. % 146.66% 166.82% 192.97% 197.76% 166.30% 122.40% 100.00%
Tax -4,018 -6,038 -6,523 -6,340 -5,667 -1,485 -1,193 124.19%
  QoQ % 33.45% 7.44% -2.89% -11.88% -281.62% -24.48% -
  Horiz. % 336.80% 506.12% 546.77% 531.43% 475.02% 124.48% 100.00%
NP 16,887 17,741 20,983 21,848 18,038 15,962 13,061 18.63%
  QoQ % -4.81% -15.45% -3.96% 21.12% 13.01% 22.21% -
  Horiz. % 129.29% 135.83% 160.65% 167.28% 138.11% 122.21% 100.00%
NP to SH 16,894 17,741 20,983 21,848 18,038 15,962 13,061 18.66%
  QoQ % -4.77% -15.45% -3.96% 21.12% 13.01% 22.21% -
  Horiz. % 129.35% 135.83% 160.65% 167.28% 138.11% 122.21% 100.00%
Tax Rate 19.22 % 25.39 % 23.71 % 22.49 % 23.91 % 8.51 % 8.37 % 73.79%
  QoQ % -24.30% 7.09% 5.42% -5.94% 180.96% 1.67% -
  Horiz. % 229.63% 303.35% 283.27% 268.70% 285.66% 101.67% 100.00%
Total Cost 232,053 221,578 197,732 184,986 160,544 139,600 136,795 42.10%
  QoQ % 4.73% 12.06% 6.89% 15.22% 15.00% 2.05% -
  Horiz. % 169.64% 161.98% 144.55% 135.23% 117.36% 102.05% 100.00%
Net Worth 190,223 189,435 146,900 142,100 126,077 90,322 84,262 71.83%
  QoQ % 0.42% 28.95% 3.38% 12.71% 39.59% 7.19% -
  Horiz. % 225.75% 224.82% 174.34% 168.64% 149.63% 107.19% 100.00%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 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
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 190,223 189,435 146,900 142,100 126,077 90,322 84,262 71.83%
  QoQ % 0.42% 28.95% 3.38% 12.71% 39.59% 7.19% -
  Horiz. % 225.75% 224.82% 174.34% 168.64% 149.63% 107.19% 100.00%
NOSH 394,408 390,588 369,840 369,378 342,045 308,795 308,314 17.79%
  QoQ % 0.98% 5.61% 0.12% 7.99% 10.77% 0.16% -
  Horiz. % 127.92% 126.68% 119.96% 119.81% 110.94% 100.16% 100.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.78 % 7.41 % 9.59 % 10.56 % 10.10 % 10.26 % 8.72 % -15.41%
  QoQ % -8.50% -22.73% -9.19% 4.55% -1.56% 17.66% -
  Horiz. % 77.75% 84.98% 109.98% 121.10% 115.83% 117.66% 100.00%
ROE 8.88 % 9.37 % 14.28 % 15.38 % 14.31 % 17.67 % 15.50 % -30.95%
  QoQ % -5.23% -34.38% -7.15% 7.48% -19.02% 14.00% -
  Horiz. % 57.29% 60.45% 92.13% 99.23% 92.32% 114.00% 100.00%
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 63.12 61.27 59.14 56.00 52.21 50.38 48.60 18.98%
  QoQ % 3.02% 3.60% 5.61% 7.26% 3.63% 3.66% -
  Horiz. % 129.88% 126.07% 121.69% 115.23% 107.43% 103.66% 100.00%
EPS 4.28 4.54 5.67 5.91 5.27 5.17 4.24 0.63%
  QoQ % -5.73% -19.93% -4.06% 12.14% 1.93% 21.93% -
  Horiz. % 100.94% 107.08% 133.73% 139.39% 124.29% 121.93% 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 0.4823 0.4850 0.3972 0.3847 0.3686 0.2925 0.2733 45.88%
  QoQ % -0.56% 22.10% 3.25% 4.37% 26.02% 7.03% -
  Horiz. % 176.47% 177.46% 145.33% 140.76% 134.87% 107.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.60 48.64 44.45 42.04 36.30 31.62 30.46 40.13%
  QoQ % 4.03% 9.43% 5.73% 15.81% 14.80% 3.81% -
  Horiz. % 166.12% 159.68% 145.93% 138.02% 119.17% 103.81% 100.00%
EPS 3.43 3.61 4.26 4.44 3.67 3.24 2.65 18.71%
  QoQ % -4.99% -15.26% -4.05% 20.98% 13.27% 22.26% -
  Horiz. % 129.43% 136.23% 160.75% 167.55% 138.49% 122.26% 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 0.3866 0.3850 0.2986 0.2888 0.2563 0.1836 0.1713 71.80%
  QoQ % 0.42% 28.94% 3.39% 12.68% 39.60% 7.18% -
  Horiz. % 225.69% 224.75% 174.31% 168.59% 149.62% 107.18% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.5900 1.7700 1.6300 2.0300 1.5100 0.8200 0.4100 -
P/RPS 2.52 2.89 2.76 3.63 2.89 1.63 0.84 107.59%
  QoQ % -12.80% 4.71% -23.97% 25.61% 77.30% 94.05% -
  Horiz. % 300.00% 344.05% 328.57% 432.14% 344.05% 194.05% 100.00%
P/EPS 37.12 38.97 28.73 34.32 28.63 15.86 9.68 144.39%
  QoQ % -4.75% 35.64% -16.29% 19.87% 80.52% 63.84% -
  Horiz. % 383.47% 402.58% 296.80% 354.55% 295.76% 163.84% 100.00%
EY 2.69 2.57 3.48 2.91 3.49 6.30 10.33 -59.12%
  QoQ % 4.67% -26.15% 19.59% -16.62% -44.60% -39.01% -
  Horiz. % 26.04% 24.88% 33.69% 28.17% 33.79% 60.99% 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 3.30 3.65 4.10 5.28 4.10 2.80 1.50 68.91%
  QoQ % -9.59% -10.98% -22.35% 28.78% 46.43% 86.67% -
  Horiz. % 220.00% 243.33% 273.33% 352.00% 273.33% 186.67% 100.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 -
Price 1.5400 1.5600 1.8300 1.5700 2.2900 1.4400 0.6000 -
P/RPS 2.44 2.55 3.09 2.80 4.39 2.86 1.23 57.68%
  QoQ % -4.31% -17.48% 10.36% -36.22% 53.50% 132.52% -
  Horiz. % 198.37% 207.32% 251.22% 227.64% 356.91% 232.52% 100.00%
P/EPS 35.95 34.35 32.26 26.54 43.42 27.86 14.16 85.79%
  QoQ % 4.66% 6.48% 21.55% -38.88% 55.85% 96.75% -
  Horiz. % 253.88% 242.58% 227.82% 187.43% 306.64% 196.75% 100.00%
EY 2.78 2.91 3.10 3.77 2.30 3.59 7.06 -46.19%
  QoQ % -4.47% -6.13% -17.77% 63.91% -35.93% -49.15% -
  Horiz. % 39.38% 41.22% 43.91% 53.40% 32.58% 50.85% 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 3.19 3.22 4.61 4.08 6.21 4.92 2.20 28.02%
  QoQ % -0.93% -30.15% 12.99% -34.30% 26.22% 123.64% -
  Horiz. % 145.00% 146.36% 209.55% 185.45% 282.27% 223.64% 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
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!
PARTNERS & BROKERS