Highlights

[3A] YoY Annualized Quarter Result on 2007-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     2.37%    YoY -     64.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 245,496 164,513 160,100 97,972 83,438 69,066 60,897 26.14%
  YoY % 49.23% 2.76% 63.41% 17.42% 20.81% 13.41% -
  Horiz. % 403.13% 270.15% 262.90% 160.88% 137.02% 113.41% 100.00%
PBT 23,049 22,952 15,892 12,746 7,892 5,604 6,618 23.10%
  YoY % 0.42% 44.42% 24.68% 61.51% 40.83% -15.33% -
  Horiz. % 348.25% 346.78% 240.11% 192.59% 119.24% 84.67% 100.00%
Tax -5,414 -4,920 -3,678 -1,424 -1,021 -1,064 -2,158 16.56%
  YoY % -10.05% -33.74% -158.33% -39.43% 4.01% 50.71% -
  Horiz. % 250.83% 227.92% 170.41% 65.97% 47.31% 49.29% 100.00%
NP 17,634 18,032 12,213 11,322 6,870 4,540 4,460 25.74%
  YoY % -2.20% 47.64% 7.87% 64.80% 51.34% 1.79% -
  Horiz. % 395.40% 404.30% 273.84% 253.87% 154.05% 101.79% 100.00%
NP to SH 17,634 18,032 12,213 11,322 6,870 4,540 4,460 25.74%
  YoY % -2.20% 47.64% 7.87% 64.80% 51.34% 1.79% -
  Horiz. % 395.40% 404.30% 273.84% 253.87% 154.05% 101.79% 100.00%
Tax Rate 23.49 % 21.44 % 23.15 % 11.17 % 12.94 % 18.99 % 32.61 % -5.32%
  YoY % 9.56% -7.39% 107.25% -13.68% -31.86% -41.77% -
  Horiz. % 72.03% 65.75% 70.99% 34.25% 39.68% 58.23% 100.00%
Total Cost 227,861 146,481 147,886 86,649 76,568 64,526 56,437 26.17%
  YoY % 55.56% -0.95% 70.67% 13.17% 18.66% 14.33% -
  Horiz. % 403.74% 259.55% 262.04% 153.53% 135.67% 114.33% 100.00%
Net Worth 181,717 90,108 0 61,893 50,793 0 36,501 30.66%
  YoY % 101.66% 0.00% 0.00% 21.85% 0.00% 0.00% -
  Horiz. % 497.84% 246.87% 0.00% 169.57% 139.16% 0.00% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 5,994 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 33.99 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 181,717 90,108 0 61,893 50,793 0 36,501 30.66%
  YoY % 101.66% 0.00% 0.00% 21.85% 0.00% 0.00% -
  Horiz. % 497.84% 246.87% 0.00% 169.57% 139.16% 0.00% 100.00%
NOSH 374,674 308,063 236,487 178,778 175,272 151,618 139,958 17.83%
  YoY % 21.62% 30.27% 32.28% 2.00% 15.60% 8.33% -
  Horiz. % 267.70% 220.11% 168.97% 127.74% 125.23% 108.33% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 7.18 % 10.96 % 7.63 % 11.56 % 8.23 % 6.57 % 7.32 % -0.32%
  YoY % -34.49% 43.64% -34.00% 40.46% 25.27% -10.25% -
  Horiz. % 98.09% 149.73% 104.23% 157.92% 112.43% 89.75% 100.00%
ROE 9.70 % 20.01 % - % 18.29 % 13.53 % - % 12.22 % -3.77%
  YoY % -51.52% 0.00% 0.00% 35.18% 0.00% 0.00% -
  Horiz. % 79.38% 163.75% 0.00% 149.67% 110.72% 0.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.52 53.40 67.70 54.80 47.61 45.55 43.51 7.06%
  YoY % 22.70% -21.12% 23.54% 15.10% 4.52% 4.69% -
  Horiz. % 150.59% 122.73% 155.60% 125.95% 109.42% 104.69% 100.00%
EPS 4.71 5.85 3.96 6.33 3.92 2.99 3.19 6.71%
  YoY % -19.49% 47.73% -37.44% 61.48% 31.10% -6.27% -
  Horiz. % 147.65% 183.39% 124.14% 198.43% 122.88% 93.73% 100.00%
DPS 1.60 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. % 100.00% - - - - - -
NAPS 0.4850 0.2925 0.0000 0.3462 0.2898 0.0000 0.2608 10.89%
  YoY % 65.81% 0.00% 0.00% 19.46% 0.00% 0.00% -
  Horiz. % 185.97% 112.15% 0.00% 132.75% 111.12% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 49.90 33.44 32.54 19.91 16.96 14.04 12.38 26.14%
  YoY % 49.22% 2.77% 63.44% 17.39% 20.80% 13.41% -
  Horiz. % 403.07% 270.11% 262.84% 160.82% 137.00% 113.41% 100.00%
EPS 3.58 3.67 2.48 2.30 1.40 0.92 0.91 25.63%
  YoY % -2.45% 47.98% 7.83% 64.29% 52.17% 1.10% -
  Horiz. % 393.41% 403.30% 272.53% 252.75% 153.85% 101.10% 100.00%
DPS 1.22 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. % 100.00% - - - - - -
NAPS 0.3693 0.1831 0.0000 0.1258 0.1032 0.0000 0.0742 30.65%
  YoY % 101.69% 0.00% 0.00% 21.90% 0.00% 0.00% -
  Horiz. % 497.71% 246.77% 0.00% 169.54% 139.08% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7700 0.8200 0.3600 0.5900 0.2000 0.1800 0.2800 -
P/RPS 2.70 1.54 0.53 1.08 0.42 0.40 0.64 27.10%
  YoY % 75.32% 190.57% -50.93% 157.14% 5.00% -37.50% -
  Horiz. % 421.88% 240.62% 82.81% 168.75% 65.62% 62.50% 100.00%
P/EPS 37.61 14.01 6.97 9.32 5.10 6.01 8.79 27.40%
  YoY % 168.45% 101.00% -25.21% 82.75% -15.14% -31.63% -
  Horiz. % 427.87% 159.39% 79.29% 106.03% 58.02% 68.37% 100.00%
EY 2.66 7.14 14.35 10.73 19.60 16.64 11.38 -21.51%
  YoY % -62.75% -50.24% 33.74% -45.26% 17.79% 46.22% -
  Horiz. % 23.37% 62.74% 126.10% 94.29% 172.23% 146.22% 100.00%
DY 0.90 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. % 100.00% - - - - - -
P/NAPS 3.65 2.80 0.00 1.70 0.69 0.00 1.07 22.68%
  YoY % 30.36% 0.00% 0.00% 146.38% 0.00% 0.00% -
  Horiz. % 341.12% 261.68% 0.00% 158.88% 64.49% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 -
Price 1.5600 1.4400 0.3400 0.6300 0.2300 0.1600 0.3000 -
P/RPS 2.38 2.70 0.50 1.15 0.48 0.35 0.69 22.91%
  YoY % -11.85% 440.00% -56.52% 139.58% 37.14% -49.28% -
  Horiz. % 344.93% 391.30% 72.46% 166.67% 69.57% 50.72% 100.00%
P/EPS 33.14 24.60 6.58 9.95 5.87 5.34 9.41 23.33%
  YoY % 34.72% 273.86% -33.87% 69.51% 9.93% -43.25% -
  Horiz. % 352.18% 261.42% 69.93% 105.74% 62.38% 56.75% 100.00%
EY 3.02 4.06 15.19 10.05 17.04 18.71 10.62 -18.90%
  YoY % -25.62% -73.27% 51.14% -41.02% -8.93% 76.18% -
  Horiz. % 28.44% 38.23% 143.03% 94.63% 160.45% 176.18% 100.00%
DY 1.03 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. % 100.00% - - - - - -
P/NAPS 3.22 4.92 0.00 1.82 0.79 0.00 1.15 18.71%
  YoY % -34.55% 0.00% 0.00% 130.38% 0.00% 0.00% -
  Horiz. % 280.00% 427.83% 0.00% 158.26% 68.70% 0.00% 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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers