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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers