Highlights

[3A] YoY Annual (Unaudited) Result on 2011-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend YoY -     -5.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 311,410 302,910 306,429 268,806 248,940 178,582 152,252 12.66%
  YoY % 2.81% -1.15% 14.00% 7.98% 39.40% 17.29% -
  Horiz. % 204.54% 198.95% 201.26% 176.55% 163.51% 117.29% 100.00%
PBT 26,186 16,120 21,999 15,352 20,905 23,707 12,691 12.82%
  YoY % 62.44% -26.72% 43.30% -26.56% -11.82% 86.80% -
  Horiz. % 206.34% 127.02% 173.34% 120.97% 164.72% 186.80% 100.00%
Tax -8,056 -5,804 -5,813 -97 -4,011 -5,668 -554 56.20%
  YoY % -38.80% 0.15% -5,892.78% 97.58% 29.23% -923.10% -
  Horiz. % 1,454.15% 1,047.65% 1,049.28% 17.51% 724.01% 1,023.10% 100.00%
NP 18,130 10,316 16,186 15,255 16,894 18,039 12,137 6.91%
  YoY % 75.75% -36.27% 6.10% -9.70% -6.35% 48.63% -
  Horiz. % 149.38% 85.00% 133.36% 125.69% 139.19% 148.63% 100.00%
NP to SH 18,130 10,316 16,186 15,887 16,894 18,039 12,137 6.91%
  YoY % 75.75% -36.27% 1.88% -5.96% -6.35% 48.63% -
  Horiz. % 149.38% 85.00% 133.36% 130.90% 139.19% 148.63% 100.00%
Tax Rate 30.76 % 36.00 % 26.42 % 0.63 % 19.19 % 23.91 % 4.37 % 38.42%
  YoY % -14.56% 36.26% 4,093.65% -96.72% -19.74% 447.14% -
  Horiz. % 703.89% 823.80% 604.58% 14.42% 439.13% 547.14% 100.00%
Total Cost 293,280 292,594 290,243 253,551 232,046 160,543 140,115 13.09%
  YoY % 0.23% 0.81% 14.47% 9.27% 44.54% 14.58% -
  Horiz. % 209.31% 208.82% 207.15% 180.96% 165.61% 114.58% 100.00%
Net Worth 231,560 218,775 210,618 200,789 183,512 116,652 79,660 19.45%
  YoY % 5.84% 3.87% 4.89% 9.41% 57.32% 46.44% -
  Horiz. % 290.68% 274.63% 264.39% 252.06% 230.37% 146.44% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 231,560 218,775 210,618 200,789 183,512 116,652 79,660 19.45%
  YoY % 5.84% 3.87% 4.89% 9.41% 57.32% 46.44% -
  Horiz. % 290.68% 274.63% 264.39% 252.06% 230.37% 146.44% 100.00%
NOSH 393,275 393,127 390,467 393,242 380,495 316,473 308,045 4.15%
  YoY % 0.04% 0.68% -0.71% 3.35% 20.23% 2.74% -
  Horiz. % 127.67% 127.62% 126.76% 127.66% 123.52% 102.74% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.82 % 3.41 % 5.28 % 5.68 % 6.79 % 10.10 % 7.97 % -5.10%
  YoY % 70.67% -35.42% -7.04% -16.35% -32.77% 26.73% -
  Horiz. % 73.02% 42.79% 66.25% 71.27% 85.19% 126.73% 100.00%
ROE 7.83 % 4.72 % 7.68 % 7.91 % 9.21 % 15.46 % 15.24 % -10.50%
  YoY % 65.89% -38.54% -2.91% -14.12% -40.43% 1.44% -
  Horiz. % 51.38% 30.97% 50.39% 51.90% 60.43% 101.44% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 79.18 77.05 78.48 68.36 65.43 56.43 49.43 8.17%
  YoY % 2.76% -1.82% 14.80% 4.48% 15.95% 14.16% -
  Horiz. % 160.19% 155.88% 158.77% 138.30% 132.37% 114.16% 100.00%
EPS 4.61 2.62 4.11 4.04 4.44 5.70 3.94 2.65%
  YoY % 75.95% -36.25% 1.73% -9.01% -22.11% 44.67% -
  Horiz. % 117.01% 66.50% 104.31% 102.54% 112.69% 144.67% 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 0.5888 0.5565 0.5394 0.5106 0.4823 0.3686 0.2586 14.69%
  YoY % 5.80% 3.17% 5.64% 5.87% 30.85% 42.54% -
  Horiz. % 227.69% 215.20% 208.58% 197.45% 186.50% 142.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 63.29 61.57 62.28 54.64 50.60 36.30 30.95 12.66%
  YoY % 2.79% -1.14% 13.98% 7.98% 39.39% 17.29% -
  Horiz. % 204.49% 198.93% 201.23% 176.54% 163.49% 117.29% 100.00%
EPS 3.68 2.10 3.29 3.23 3.43 3.67 2.47 6.87%
  YoY % 75.24% -36.17% 1.86% -5.83% -6.54% 48.58% -
  Horiz. % 148.99% 85.02% 133.20% 130.77% 138.87% 148.58% 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 0.4707 0.4447 0.4281 0.4081 0.3730 0.2371 0.1619 19.46%
  YoY % 5.85% 3.88% 4.90% 9.41% 57.32% 46.45% -
  Horiz. % 290.74% 274.68% 264.42% 252.07% 230.39% 146.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8750 0.8400 1.0900 1.1200 1.5900 1.5100 0.3200 -
P/RPS 1.11 1.09 1.39 1.64 2.43 2.68 0.65 9.32%
  YoY % 1.83% -21.58% -15.24% -32.51% -9.33% 312.31% -
  Horiz. % 170.77% 167.69% 213.85% 252.31% 373.85% 412.31% 100.00%
P/EPS 18.98 32.01 26.29 27.72 35.81 26.49 8.12 15.19%
  YoY % -40.71% 21.76% -5.16% -22.59% 35.18% 226.23% -
  Horiz. % 233.74% 394.21% 323.77% 341.38% 441.01% 326.23% 100.00%
EY 5.27 3.12 3.80 3.61 2.79 3.77 12.31 -13.18%
  YoY % 68.91% -17.89% 5.26% 29.39% -25.99% -69.37% -
  Horiz. % 42.81% 25.35% 30.87% 29.33% 22.66% 30.63% 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 1.49 1.51 2.02 2.19 3.30 4.10 1.24 3.11%
  YoY % -1.32% -25.25% -7.76% -33.64% -19.51% 230.65% -
  Horiz. % 120.16% 121.77% 162.90% 176.61% 266.13% 330.65% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 -
Price 1.0000 0.9350 1.0000 1.2200 1.5400 2.2900 0.3400 -
P/RPS 1.26 1.21 1.27 1.78 2.35 4.06 0.69 10.55%
  YoY % 4.13% -4.72% -28.65% -24.26% -42.12% 488.41% -
  Horiz. % 182.61% 175.36% 184.06% 257.97% 340.58% 588.41% 100.00%
P/EPS 21.69 35.63 24.12 30.20 34.68 40.18 8.63 16.59%
  YoY % -39.12% 47.72% -20.13% -12.92% -13.69% 365.59% -
  Horiz. % 251.33% 412.86% 279.49% 349.94% 401.85% 465.59% 100.00%
EY 4.61 2.81 4.15 3.31 2.88 2.49 11.59 -14.24%
  YoY % 64.06% -32.29% 25.38% 14.93% 15.66% -78.52% -
  Horiz. % 39.78% 24.25% 35.81% 28.56% 24.85% 21.48% 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 1.70 1.68 1.85 2.39 3.19 6.21 1.31 4.44%
  YoY % 1.19% -9.19% -22.59% -25.08% -48.63% 374.05% -
  Horiz. % 129.77% 128.24% 141.22% 182.44% 243.51% 474.05% 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
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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