Highlights

[3A] YoY Annualized Quarter Result on 2010-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -11.13%    YoY -     38.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 300,668 286,652 277,400 236,764 156,498 163,290 91,512 21.91%
  YoY % 4.89% 3.34% 17.16% 51.29% -4.16% 78.44% -
  Horiz. % 328.56% 313.24% 303.13% 258.72% 171.01% 178.44% 100.00%
PBT 17,414 20,188 10,216 27,918 20,318 17,186 12,314 5.94%
  YoY % -13.74% 97.61% -63.41% 37.41% 18.22% 39.56% -
  Horiz. % 141.42% 163.94% 82.96% 226.72% 165.00% 139.56% 100.00%
Tax -7,058 -5,770 6,294 -6,778 -5,066 -3,788 -1,254 33.34%
  YoY % -22.32% -191.67% 192.86% -33.79% -33.74% -202.07% -
  Horiz. % 562.84% 460.13% -501.91% 540.51% 403.99% 302.07% 100.00%
NP 10,356 14,418 16,510 21,140 15,252 13,398 11,060 -1.09%
  YoY % -28.17% -12.67% -21.90% 38.60% 13.84% 21.14% -
  Horiz. % 93.63% 130.36% 149.28% 191.14% 137.90% 121.14% 100.00%
NP to SH 10,356 14,418 16,564 21,140 15,252 13,398 11,060 -1.09%
  YoY % -28.17% -12.96% -21.65% 38.60% 13.84% 21.14% -
  Horiz. % 93.63% 130.36% 149.76% 191.14% 137.90% 121.14% 100.00%
Tax Rate 40.53 % 28.58 % -61.61 % 24.28 % 24.93 % 22.04 % 10.18 % 25.87%
  YoY % 41.81% 146.39% -353.75% -2.61% 13.11% 116.50% -
  Horiz. % 398.13% 280.75% -605.21% 238.51% 244.89% 216.50% 100.00%
Total Cost 290,312 272,234 260,890 215,624 141,246 149,892 80,452 23.82%
  YoY % 6.64% 4.35% 20.99% 52.66% -5.77% 86.31% -
  Horiz. % 360.85% 338.38% 324.28% 268.02% 175.57% 186.31% 100.00%
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64%
  YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% -
  Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64%
  YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% -
  Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
NOSH 392,272 393,281 394,380 369,580 307,499 200,568 176,677 14.20%
  YoY % -0.26% -0.28% 6.71% 20.19% 53.31% 13.52% -
  Horiz. % 222.03% 222.60% 223.22% 209.18% 174.05% 113.52% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.44 % 5.03 % 5.95 % 8.93 % 9.75 % 8.21 % 12.09 % -18.88%
  YoY % -31.61% -15.46% -33.37% -8.41% 18.76% -32.09% -
  Horiz. % 28.45% 41.60% 49.21% 73.86% 80.65% 67.91% 100.00%
ROE 4.73 % - % 8.34 % 14.40 % 18.15 % 27.84 % 18.97 % -20.65%
  YoY % 0.00% 0.00% -42.08% -20.66% -34.81% 46.76% -
  Horiz. % 24.93% 0.00% 43.96% 75.91% 95.68% 146.76% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 76.65 72.89 70.34 64.06 50.89 81.41 51.80 6.74%
  YoY % 5.16% 3.63% 9.80% 25.88% -37.49% 57.16% -
  Horiz. % 147.97% 140.71% 135.79% 123.67% 98.24% 157.16% 100.00%
EPS 2.64 3.66 4.20 5.72 4.96 6.68 6.26 -13.39%
  YoY % -27.87% -12.86% -26.57% 15.32% -25.75% 6.71% -
  Horiz. % 42.17% 58.47% 67.09% 91.37% 79.23% 106.71% 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 0.5578 0.0000 0.5033 0.3972 0.2733 0.2399 0.3300 9.13%
  YoY % 0.00% 0.00% 26.71% 45.33% 13.92% -27.30% -
  Horiz. % 169.03% 0.00% 152.52% 120.36% 82.82% 72.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 61.11 58.26 56.38 48.12 31.81 33.19 18.60 21.90%
  YoY % 4.89% 3.33% 17.17% 51.27% -4.16% 78.44% -
  Horiz. % 328.55% 313.23% 303.12% 258.71% 171.02% 178.44% 100.00%
EPS 2.10 2.93 3.37 4.30 3.10 2.72 2.25 -1.14%
  YoY % -28.33% -13.06% -21.63% 38.71% 13.97% 20.89% -
  Horiz. % 93.33% 130.22% 149.78% 191.11% 137.78% 120.89% 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 0.0000 0.4034 0.2984 0.1708 0.0978 0.1185 24.63%
  YoY % 0.00% 0.00% 35.19% 74.71% 74.64% -17.47% -
  Horiz. % 375.27% 0.00% 340.42% 251.81% 144.14% 82.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 -
P/RPS 1.37 1.56 2.09 2.54 0.81 0.42 1.08 4.04%
  YoY % -12.18% -25.36% -17.72% 213.58% 92.86% -61.11% -
  Horiz. % 126.85% 144.44% 193.52% 235.19% 75.00% 38.89% 100.00%
P/EPS 39.77 31.10 35.00 28.50 8.27 5.09 8.95 28.19%
  YoY % 27.88% -11.14% 22.81% 244.62% 62.48% -43.13% -
  Horiz. % 444.36% 347.49% 391.06% 318.44% 92.40% 56.87% 100.00%
EY 2.51 3.22 2.86 3.51 12.10 19.65 11.18 -22.02%
  YoY % -22.05% 12.59% -18.52% -70.99% -38.42% 75.76% -
  Horiz. % 22.45% 28.80% 25.58% 31.40% 108.23% 175.76% 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 1.88 0.00 2.92 4.10 1.50 1.42 1.70 1.69%
  YoY % 0.00% 0.00% -28.78% 173.33% 5.63% -16.47% -
  Horiz. % 110.59% 0.00% 171.76% 241.18% 88.24% 83.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 -
Price 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 -
P/RPS 1.34 1.59 1.82 2.86 1.18 0.37 1.20 1.85%
  YoY % -15.72% -12.64% -36.36% 142.37% 218.92% -69.17% -
  Horiz. % 111.67% 132.50% 151.67% 238.33% 98.33% 30.83% 100.00%
P/EPS 39.02 31.64 30.48 31.99 12.10 4.49 9.90 25.66%
  YoY % 23.32% 3.81% -4.72% 164.38% 169.49% -54.65% -
  Horiz. % 394.14% 319.60% 307.88% 323.13% 122.22% 45.35% 100.00%
EY 2.56 3.16 3.28 3.13 8.27 22.27 10.10 -20.43%
  YoY % -18.99% -3.66% 4.79% -62.15% -62.86% 120.50% -
  Horiz. % 25.35% 31.29% 32.48% 30.99% 81.88% 220.50% 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 1.85 0.00 2.54 4.61 2.20 1.25 1.88 -0.27%
  YoY % 0.00% 0.00% -44.90% 109.55% 76.00% -33.51% -
  Horiz. % 98.40% 0.00% 135.11% 245.21% 117.02% 66.49% 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