Highlights

[3A] YoY Annual (Unaudited) Result on 2010-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend YoY -     -6.35%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 302,910 306,429 268,806 248,940 178,582 152,252 107,118 18.90%
  YoY % -1.15% 14.00% 7.98% 39.40% 17.29% 42.13% -
  Horiz. % 282.78% 286.07% 250.94% 232.40% 166.72% 142.13% 100.00%
PBT 16,120 21,999 15,352 20,905 23,707 12,691 12,320 4.58%
  YoY % -26.72% 43.30% -26.56% -11.82% 86.80% 3.01% -
  Horiz. % 130.84% 178.56% 124.61% 169.68% 192.43% 103.01% 100.00%
Tax -5,804 -5,813 -97 -4,011 -5,668 -554 -2,208 17.46%
  YoY % 0.15% -5,892.78% 97.58% 29.23% -923.10% 74.91% -
  Horiz. % 262.86% 263.27% 4.39% 181.66% 256.70% 25.09% 100.00%
NP 10,316 16,186 15,255 16,894 18,039 12,137 10,112 0.33%
  YoY % -36.27% 6.10% -9.70% -6.35% 48.63% 20.03% -
  Horiz. % 102.02% 160.07% 150.86% 167.07% 178.39% 120.03% 100.00%
NP to SH 10,316 16,186 15,887 16,894 18,039 12,137 10,112 0.33%
  YoY % -36.27% 1.88% -5.96% -6.35% 48.63% 20.03% -
  Horiz. % 102.02% 160.07% 157.11% 167.07% 178.39% 120.03% 100.00%
Tax Rate 36.00 % 26.42 % 0.63 % 19.19 % 23.91 % 4.37 % 17.92 % 12.32%
  YoY % 36.26% 4,093.65% -96.72% -19.74% 447.14% -75.61% -
  Horiz. % 200.89% 147.43% 3.52% 107.09% 133.43% 24.39% 100.00%
Total Cost 292,594 290,243 253,551 232,046 160,543 140,115 97,006 20.18%
  YoY % 0.81% 14.47% 9.27% 44.54% 14.58% 44.44% -
  Horiz. % 301.62% 299.20% 261.38% 239.21% 165.50% 144.44% 100.00%
Net Worth 218,775 210,618 200,789 183,512 116,652 79,660 42,607 31.31%
  YoY % 3.87% 4.89% 9.41% 57.32% 46.44% 86.96% -
  Horiz. % 513.46% 494.32% 471.25% 430.70% 273.78% 186.96% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 218,775 210,618 200,789 183,512 116,652 79,660 42,607 31.31%
  YoY % 3.87% 4.89% 9.41% 57.32% 46.44% 86.96% -
  Horiz. % 513.46% 494.32% 471.25% 430.70% 273.78% 186.96% 100.00%
NOSH 393,127 390,467 393,242 380,495 316,473 308,045 181,001 13.79%
  YoY % 0.68% -0.71% 3.35% 20.23% 2.74% 70.19% -
  Horiz. % 217.20% 215.73% 217.26% 210.22% 174.85% 170.19% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.41 % 5.28 % 5.68 % 6.79 % 10.10 % 7.97 % 9.44 % -15.60%
  YoY % -35.42% -7.04% -16.35% -32.77% 26.73% -15.57% -
  Horiz. % 36.12% 55.93% 60.17% 71.93% 106.99% 84.43% 100.00%
ROE 4.72 % 7.68 % 7.91 % 9.21 % 15.46 % 15.24 % 23.73 % -23.58%
  YoY % -38.54% -2.91% -14.12% -40.43% 1.44% -35.78% -
  Horiz. % 19.89% 32.36% 33.33% 38.81% 65.15% 64.22% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 77.05 78.48 68.36 65.43 56.43 49.43 59.18 4.49%
  YoY % -1.82% 14.80% 4.48% 15.95% 14.16% -16.48% -
  Horiz. % 130.20% 132.61% 115.51% 110.56% 95.35% 83.52% 100.00%
EPS 2.62 4.11 4.04 4.44 5.70 3.94 3.40 -4.25%
  YoY % -36.25% 1.73% -9.01% -22.11% 44.67% 15.88% -
  Horiz. % 77.06% 120.88% 118.82% 130.59% 167.65% 115.88% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5565 0.5394 0.5106 0.4823 0.3686 0.2586 0.2354 15.40%
  YoY % 3.17% 5.64% 5.87% 30.85% 42.54% 9.86% -
  Horiz. % 236.41% 229.14% 216.91% 204.89% 156.58% 109.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 61.57 62.28 54.64 50.60 36.30 30.95 21.77 18.90%
  YoY % -1.14% 13.98% 7.98% 39.39% 17.29% 42.17% -
  Horiz. % 282.82% 286.08% 250.99% 232.43% 166.74% 142.17% 100.00%
EPS 2.10 3.29 3.23 3.43 3.67 2.47 2.06 0.32%
  YoY % -36.17% 1.86% -5.83% -6.54% 48.58% 19.90% -
  Horiz. % 101.94% 159.71% 156.80% 166.50% 178.16% 119.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4447 0.4281 0.4081 0.3730 0.2371 0.1619 0.0866 31.32%
  YoY % 3.88% 4.90% 9.41% 57.32% 46.45% 86.95% -
  Horiz. % 513.51% 494.34% 471.25% 430.72% 273.79% 186.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8400 1.0900 1.1200 1.5900 1.5100 0.3200 0.4000 -
P/RPS 1.09 1.39 1.64 2.43 2.68 0.65 0.68 8.17%
  YoY % -21.58% -15.24% -32.51% -9.33% 312.31% -4.41% -
  Horiz. % 160.29% 204.41% 241.18% 357.35% 394.12% 95.59% 100.00%
P/EPS 32.01 26.29 27.72 35.81 26.49 8.12 7.16 28.32%
  YoY % 21.76% -5.16% -22.59% 35.18% 226.23% 13.41% -
  Horiz. % 447.07% 367.18% 387.15% 500.14% 369.97% 113.41% 100.00%
EY 3.12 3.80 3.61 2.79 3.77 12.31 13.97 -22.09%
  YoY % -17.89% 5.26% 29.39% -25.99% -69.37% -11.88% -
  Horiz. % 22.33% 27.20% 25.84% 19.97% 26.99% 88.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.51 2.02 2.19 3.30 4.10 1.24 1.70 -1.95%
  YoY % -25.25% -7.76% -33.64% -19.51% 230.65% -27.06% -
  Horiz. % 88.82% 118.82% 128.82% 194.12% 241.18% 72.94% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 19/02/08 -
Price 0.9350 1.0000 1.2200 1.5400 2.2900 0.3400 0.3800 -
P/RPS 1.21 1.27 1.78 2.35 4.06 0.69 0.64 11.19%
  YoY % -4.72% -28.65% -24.26% -42.12% 488.41% 7.81% -
  Horiz. % 189.06% 198.44% 278.12% 367.19% 634.38% 107.81% 100.00%
P/EPS 35.63 24.12 30.20 34.68 40.18 8.63 6.80 31.76%
  YoY % 47.72% -20.13% -12.92% -13.69% 365.59% 26.91% -
  Horiz. % 523.97% 354.71% 444.12% 510.00% 590.88% 126.91% 100.00%
EY 2.81 4.15 3.31 2.88 2.49 11.59 14.70 -24.08%
  YoY % -32.29% 25.38% 14.93% 15.66% -78.52% -21.16% -
  Horiz. % 19.12% 28.23% 22.52% 19.59% 16.94% 78.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.68 1.85 2.39 3.19 6.21 1.31 1.61 0.71%
  YoY % -9.19% -22.59% -25.08% -48.63% 374.05% -18.63% -
  Horiz. % 104.35% 114.91% 148.45% 198.14% 385.71% 81.37% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers