Highlights

[3A] YoY Annualized Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -16.58%    YoY -     -2.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 300,137 298,057 271,520 245,496 164,513 160,100 97,972 20.49%
  YoY % 0.70% 9.77% 10.60% 49.23% 2.76% 63.41% -
  Horiz. % 306.35% 304.23% 277.14% 250.58% 167.92% 163.41% 100.00%
PBT 15,172 20,752 12,845 23,049 22,952 15,892 12,746 2.94%
  YoY % -26.89% 61.55% -44.27% 0.42% 44.42% 24.68% -
  Horiz. % 119.03% 162.80% 100.77% 180.83% 180.06% 124.68% 100.00%
Tax -5,898 -5,172 1,261 -5,414 -4,920 -3,678 -1,424 26.70%
  YoY % -14.05% -510.04% 123.29% -10.05% -33.74% -158.33% -
  Horiz. % 414.23% 363.20% -88.58% 380.24% 345.51% 258.33% 100.00%
NP 9,273 15,580 14,106 17,634 18,032 12,213 11,322 -3.27%
  YoY % -40.48% 10.44% -20.01% -2.20% 47.64% 7.87% -
  Horiz. % 81.90% 137.60% 124.59% 155.75% 159.26% 107.87% 100.00%
NP to SH 9,273 15,580 14,854 17,634 18,032 12,213 11,322 -3.27%
  YoY % -40.48% 4.88% -15.76% -2.20% 47.64% 7.87% -
  Horiz. % 81.90% 137.60% 131.19% 155.75% 159.26% 107.87% 100.00%
Tax Rate 38.88 % 24.92 % -9.82 % 23.49 % 21.44 % 23.15 % 11.17 % 23.08%
  YoY % 56.02% 353.77% -141.81% 9.56% -7.39% 107.25% -
  Horiz. % 348.08% 223.10% -87.91% 210.30% 191.94% 207.25% 100.00%
Total Cost 290,864 282,477 257,413 227,861 146,481 147,886 86,649 22.34%
  YoY % 2.97% 9.74% 12.97% 55.56% -0.95% 70.67% -
  Horiz. % 335.68% 326.00% 297.07% 262.97% 169.05% 170.67% 100.00%
Net Worth 219,848 0 201,010 181,717 90,108 0 61,893 23.50%
  YoY % 0.00% 0.00% 10.62% 101.66% 0.00% 0.00% -
  Horiz. % 355.21% 0.00% 324.77% 293.60% 145.59% 0.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 5,994 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 219,848 0 201,010 181,717 90,108 0 61,893 23.50%
  YoY % 0.00% 0.00% 10.62% 101.66% 0.00% 0.00% -
  Horiz. % 355.21% 0.00% 324.77% 293.60% 145.59% 0.00% 100.00%
NOSH 392,937 393,028 393,674 374,674 308,063 236,487 178,778 14.01%
  YoY % -0.02% -0.16% 5.07% 21.62% 30.27% 32.28% -
  Horiz. % 219.79% 219.84% 220.20% 209.57% 172.32% 132.28% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.09 % 5.23 % 5.20 % 7.18 % 10.96 % 7.63 % 11.56 % -19.72%
  YoY % -40.92% 0.58% -27.58% -34.49% 43.64% -34.00% -
  Horiz. % 26.73% 45.24% 44.98% 62.11% 94.81% 66.00% 100.00%
ROE 4.22 % - % 7.39 % 9.70 % 20.01 % - % 18.29 % -21.67%
  YoY % 0.00% 0.00% -23.81% -51.52% 0.00% 0.00% -
  Horiz. % 23.07% 0.00% 40.40% 53.03% 109.40% 0.00% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 76.38 75.84 68.97 65.52 53.40 67.70 54.80 5.68%
  YoY % 0.71% 9.96% 5.27% 22.70% -21.12% 23.54% -
  Horiz. % 139.38% 138.39% 125.86% 119.56% 97.45% 123.54% 100.00%
EPS 2.36 3.96 3.77 4.71 5.85 3.96 6.33 -15.15%
  YoY % -40.40% 5.04% -19.96% -19.49% 47.73% -37.44% -
  Horiz. % 37.28% 62.56% 59.56% 74.41% 92.42% 62.56% 100.00%
DPS 0.00 0.00 0.00 1.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 8.32%
  YoY % 0.00% 0.00% 5.28% 65.81% 0.00% 0.00% -
  Horiz. % 161.61% 0.00% 147.49% 140.09% 84.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.00 60.58 55.19 49.90 33.44 32.54 19.91 20.50%
  YoY % 0.69% 9.77% 10.60% 49.22% 2.77% 63.44% -
  Horiz. % 306.38% 304.27% 277.20% 250.63% 167.96% 163.44% 100.00%
EPS 1.88 3.17 3.02 3.58 3.67 2.48 2.30 -3.30%
  YoY % -40.69% 4.97% -15.64% -2.45% 47.98% 7.83% -
  Horiz. % 81.74% 137.83% 131.30% 155.65% 159.57% 107.83% 100.00%
DPS 0.00 0.00 0.00 1.22 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4468 0.0000 0.4086 0.3693 0.1831 0.0000 0.1258 23.50%
  YoY % 0.00% 0.00% 10.64% 101.69% 0.00% 0.00% -
  Horiz. % 355.17% 0.00% 324.80% 293.56% 145.55% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 -
P/RPS 1.30 1.32 1.65 2.70 1.54 0.53 1.08 3.14%
  YoY % -1.52% -20.00% -38.89% 75.32% 190.57% -50.93% -
  Horiz. % 120.37% 122.22% 152.78% 250.00% 142.59% 49.07% 100.00%
P/EPS 41.95 25.23 30.21 37.61 14.01 6.97 9.32 28.47%
  YoY % 66.27% -16.48% -19.68% 168.45% 101.00% -25.21% -
  Horiz. % 450.11% 270.71% 324.14% 403.54% 150.32% 74.79% 100.00%
EY 2.38 3.96 3.31 2.66 7.14 14.35 10.73 -22.18%
  YoY % -39.90% 19.64% 24.44% -62.75% -50.24% 33.74% -
  Horiz. % 22.18% 36.91% 30.85% 24.79% 66.54% 133.74% 100.00%
DY 0.00 0.00 0.00 0.90 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.77 0.00 2.23 3.65 2.80 0.00 1.70 0.67%
  YoY % 0.00% 0.00% -38.90% 30.36% 0.00% 0.00% -
  Horiz. % 104.12% 0.00% 131.18% 214.71% 164.71% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 -
Price 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 -
P/RPS 1.22 1.45 1.71 2.38 2.70 0.50 1.15 0.99%
  YoY % -15.86% -15.20% -28.15% -11.85% 440.00% -56.52% -
  Horiz. % 106.09% 126.09% 148.70% 206.96% 234.78% 43.48% 100.00%
P/EPS 39.41 27.75 31.27 33.14 24.60 6.58 9.95 25.76%
  YoY % 42.02% -11.26% -5.64% 34.72% 273.86% -33.87% -
  Horiz. % 396.08% 278.89% 314.27% 333.07% 247.24% 66.13% 100.00%
EY 2.54 3.60 3.20 3.02 4.06 15.19 10.05 -20.47%
  YoY % -29.44% 12.50% 5.96% -25.62% -73.27% 51.14% -
  Horiz. % 25.27% 35.82% 31.84% 30.05% 40.40% 151.14% 100.00%
DY 0.00 0.00 0.00 1.03 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 0.00 2.31 3.22 4.92 0.00 1.82 -1.52%
  YoY % 0.00% 0.00% -28.26% -34.55% 0.00% 0.00% -
  Horiz. % 91.21% 0.00% 126.92% 176.92% 270.33% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers