Highlights

[3A] YoY Annualized Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     18.23%    YoY -     47.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 298,057 271,520 245,496 164,513 160,100 97,972 83,438 23.62%
  YoY % 9.77% 10.60% 49.23% 2.76% 63.41% 17.42% -
  Horiz. % 357.22% 325.41% 294.22% 197.17% 191.88% 117.42% 100.00%
PBT 20,752 12,845 23,049 22,952 15,892 12,746 7,892 17.47%
  YoY % 61.55% -44.27% 0.42% 44.42% 24.68% 61.51% -
  Horiz. % 262.95% 162.76% 292.06% 290.83% 201.37% 161.51% 100.00%
Tax -5,172 1,261 -5,414 -4,920 -3,678 -1,424 -1,021 31.01%
  YoY % -510.04% 123.29% -10.05% -33.74% -158.33% -39.43% -
  Horiz. % 506.40% -123.50% 530.16% 481.72% 360.18% 139.43% 100.00%
NP 15,580 14,106 17,634 18,032 12,213 11,322 6,870 14.61%
  YoY % 10.44% -20.01% -2.20% 47.64% 7.87% 64.80% -
  Horiz. % 226.76% 205.32% 256.67% 262.45% 177.76% 164.80% 100.00%
NP to SH 15,580 14,854 17,634 18,032 12,213 11,322 6,870 14.61%
  YoY % 4.88% -15.76% -2.20% 47.64% 7.87% 64.80% -
  Horiz. % 226.76% 216.20% 256.67% 262.45% 177.76% 164.80% 100.00%
Tax Rate 24.92 % -9.82 % 23.49 % 21.44 % 23.15 % 11.17 % 12.94 % 11.53%
  YoY % 353.77% -141.81% 9.56% -7.39% 107.25% -13.68% -
  Horiz. % 192.58% -75.89% 181.53% 165.69% 178.90% 86.32% 100.00%
Total Cost 282,477 257,413 227,861 146,481 147,886 86,649 76,568 24.28%
  YoY % 9.74% 12.97% 55.56% -0.95% 70.67% 13.17% -
  Horiz. % 368.92% 336.19% 297.59% 191.31% 193.14% 113.17% 100.00%
Net Worth 0 201,010 181,717 90,108 0 61,893 50,793 -
  YoY % 0.00% 10.62% 101.66% 0.00% 0.00% 21.85% -
  Horiz. % 0.00% 395.74% 357.75% 177.40% 0.00% 121.85% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 5,994 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 33.99 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 201,010 181,717 90,108 0 61,893 50,793 -
  YoY % 0.00% 10.62% 101.66% 0.00% 0.00% 21.85% -
  Horiz. % 0.00% 395.74% 357.75% 177.40% 0.00% 121.85% 100.00%
NOSH 393,028 393,674 374,674 308,063 236,487 178,778 175,272 14.39%
  YoY % -0.16% 5.07% 21.62% 30.27% 32.28% 2.00% -
  Horiz. % 224.24% 224.61% 213.77% 175.76% 134.93% 102.00% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.23 % 5.20 % 7.18 % 10.96 % 7.63 % 11.56 % 8.23 % -7.27%
  YoY % 0.58% -27.58% -34.49% 43.64% -34.00% 40.46% -
  Horiz. % 63.55% 63.18% 87.24% 133.17% 92.71% 140.46% 100.00%
ROE - % 7.39 % 9.70 % 20.01 % - % 18.29 % 13.53 % -
  YoY % 0.00% -23.81% -51.52% 0.00% 0.00% 35.18% -
  Horiz. % 0.00% 54.62% 71.69% 147.89% 0.00% 135.18% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 75.84 68.97 65.52 53.40 67.70 54.80 47.61 8.06%
  YoY % 9.96% 5.27% 22.70% -21.12% 23.54% 15.10% -
  Horiz. % 159.29% 144.86% 137.62% 112.16% 142.20% 115.10% 100.00%
EPS 3.96 3.77 4.71 5.85 3.96 6.33 3.92 0.17%
  YoY % 5.04% -19.96% -19.49% 47.73% -37.44% 61.48% -
  Horiz. % 101.02% 96.17% 120.15% 149.23% 101.02% 161.48% 100.00%
DPS 0.00 0.00 1.60 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 0.2898 -
  YoY % 0.00% 5.28% 65.81% 0.00% 0.00% 19.46% -
  Horiz. % 0.00% 176.19% 167.36% 100.93% 0.00% 119.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 60.58 55.19 49.90 33.44 32.54 19.91 16.96 23.61%
  YoY % 9.77% 10.60% 49.22% 2.77% 63.44% 17.39% -
  Horiz. % 357.19% 325.41% 294.22% 197.17% 191.86% 117.39% 100.00%
EPS 3.17 3.02 3.58 3.67 2.48 2.30 1.40 14.58%
  YoY % 4.97% -15.64% -2.45% 47.98% 7.83% 64.29% -
  Horiz. % 226.43% 215.71% 255.71% 262.14% 177.14% 164.29% 100.00%
DPS 0.00 0.00 1.22 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.4086 0.3693 0.1831 0.0000 0.1258 0.1032 -
  YoY % 0.00% 10.64% 101.69% 0.00% 0.00% 21.90% -
  Horiz. % 0.00% 395.93% 357.85% 177.42% 0.00% 121.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 0.2000 -
P/RPS 1.32 1.65 2.70 1.54 0.53 1.08 0.42 21.01%
  YoY % -20.00% -38.89% 75.32% 190.57% -50.93% 157.14% -
  Horiz. % 314.29% 392.86% 642.86% 366.67% 126.19% 257.14% 100.00%
P/EPS 25.23 30.21 37.61 14.01 6.97 9.32 5.10 30.50%
  YoY % -16.48% -19.68% 168.45% 101.00% -25.21% 82.75% -
  Horiz. % 494.71% 592.35% 737.45% 274.71% 136.67% 182.75% 100.00%
EY 3.96 3.31 2.66 7.14 14.35 10.73 19.60 -23.38%
  YoY % 19.64% 24.44% -62.75% -50.24% 33.74% -45.26% -
  Horiz. % 20.20% 16.89% 13.57% 36.43% 73.21% 54.74% 100.00%
DY 0.00 0.00 0.90 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.23 3.65 2.80 0.00 1.70 0.69 -
  YoY % 0.00% -38.90% 30.36% 0.00% 0.00% 146.38% -
  Horiz. % 0.00% 323.19% 528.99% 405.80% 0.00% 246.38% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 -
Price 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 0.2300 -
P/RPS 1.45 1.71 2.38 2.70 0.50 1.15 0.48 20.21%
  YoY % -15.20% -28.15% -11.85% 440.00% -56.52% 139.58% -
  Horiz. % 302.08% 356.25% 495.83% 562.50% 104.17% 239.58% 100.00%
P/EPS 27.75 31.27 33.14 24.60 6.58 9.95 5.87 29.52%
  YoY % -11.26% -5.64% 34.72% 273.86% -33.87% 69.51% -
  Horiz. % 472.74% 532.71% 564.57% 419.08% 112.10% 169.51% 100.00%
EY 3.60 3.20 3.02 4.06 15.19 10.05 17.04 -22.81%
  YoY % 12.50% 5.96% -25.62% -73.27% 51.14% -41.02% -
  Horiz. % 21.13% 18.78% 17.72% 23.83% 89.14% 58.98% 100.00%
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.31 3.22 4.92 0.00 1.82 0.79 -
  YoY % 0.00% -28.26% -34.55% 0.00% 0.00% 130.38% -
  Horiz. % 0.00% 292.41% 407.59% 622.78% 0.00% 230.38% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

466  507  457  438 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 K1 0.445+0.125 
 HLT-WA 0.655+0.30 
 BCMALL 0.355+0.13 
 LKL 0.85+0.295 
 KNM 0.25+0.035 
 K1-WC 0.295+0.155 
 NEXGRAM 0.025+0.01 
 FINTEC 0.065+0.015 
 CAREPLS 1.82+0.42 
 ARMADA 0.23+0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers