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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - Genting Malaysia (4715) AmInvest Research Reports
6. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
7. Technical Buy - TEKSENG (7200) PublicInvest Research
8. Does London Biscuit worth anything? kcchongnz kcchongnz blog
Partners & Brokers