Highlights

[3A] YoY Annualized Quarter Result on 2011-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -10.32%    YoY -     -15.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 312,148 300,137 298,057 271,520 245,496 164,513 160,100 11.77%
  YoY % 4.00% 0.70% 9.77% 10.60% 49.23% 2.76% -
  Horiz. % 194.97% 187.47% 186.17% 169.59% 153.34% 102.76% 100.00%
PBT 25,652 15,172 20,752 12,845 23,049 22,952 15,892 8.30%
  YoY % 69.07% -26.89% 61.55% -44.27% 0.42% 44.42% -
  Horiz. % 161.41% 95.47% 130.58% 80.83% 145.04% 144.42% 100.00%
Tax -7,673 -5,898 -5,172 1,261 -5,414 -4,920 -3,678 13.03%
  YoY % -30.09% -14.05% -510.04% 123.29% -10.05% -33.74% -
  Horiz. % 208.59% 160.35% 140.59% -34.29% 147.19% 133.74% 100.00%
NP 17,978 9,273 15,580 14,106 17,634 18,032 12,213 6.65%
  YoY % 93.87% -40.48% 10.44% -20.01% -2.20% 47.64% -
  Horiz. % 147.21% 75.93% 127.57% 115.50% 144.39% 147.64% 100.00%
NP to SH 17,978 9,273 15,580 14,854 17,634 18,032 12,213 6.65%
  YoY % 93.87% -40.48% 4.88% -15.76% -2.20% 47.64% -
  Horiz. % 147.21% 75.93% 127.57% 121.63% 144.39% 147.64% 100.00%
Tax Rate 29.91 % 38.88 % 24.92 % -9.82 % 23.49 % 21.44 % 23.15 % 4.36%
  YoY % -23.07% 56.02% 353.77% -141.81% 9.56% -7.39% -
  Horiz. % 129.20% 167.95% 107.65% -42.42% 101.47% 92.61% 100.00%
Total Cost 294,169 290,864 282,477 257,413 227,861 146,481 147,886 12.14%
  YoY % 1.14% 2.97% 9.74% 12.97% 55.56% -0.95% -
  Horiz. % 198.92% 196.68% 191.01% 174.06% 154.08% 99.05% 100.00%
Net Worth 232,058 219,848 0 201,010 181,717 90,108 0 -
  YoY % 5.55% 0.00% 0.00% 10.62% 101.66% 0.00% -
  Horiz. % 257.53% 243.98% 0.00% 223.08% 201.66% 100.00% -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 5,994 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,058 219,848 0 201,010 181,717 90,108 0 -
  YoY % 5.55% 0.00% 0.00% 10.62% 101.66% 0.00% -
  Horiz. % 257.53% 243.98% 0.00% 223.08% 201.66% 100.00% -
NOSH 393,119 392,937 393,028 393,674 374,674 308,063 236,487 8.84%
  YoY % 0.05% -0.02% -0.16% 5.07% 21.62% 30.27% -
  Horiz. % 166.23% 166.16% 166.19% 166.47% 158.43% 130.27% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.76 % 3.09 % 5.23 % 5.20 % 7.18 % 10.96 % 7.63 % -4.58%
  YoY % 86.41% -40.92% 0.58% -27.58% -34.49% 43.64% -
  Horiz. % 75.49% 40.50% 68.55% 68.15% 94.10% 143.64% 100.00%
ROE 7.75 % 4.22 % - % 7.39 % 9.70 % 20.01 % - % -
  YoY % 83.65% 0.00% 0.00% -23.81% -51.52% 0.00% -
  Horiz. % 38.73% 21.09% 0.00% 36.93% 48.48% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.40 76.38 75.84 68.97 65.52 53.40 67.70 2.69%
  YoY % 3.95% 0.71% 9.96% 5.27% 22.70% -21.12% -
  Horiz. % 117.28% 112.82% 112.02% 101.88% 96.78% 78.88% 100.00%
EPS 4.57 2.36 3.96 3.77 4.71 5.85 3.96 2.42%
  YoY % 93.64% -40.40% 5.04% -19.96% -19.49% 47.73% -
  Horiz. % 115.40% 59.60% 100.00% 95.20% 118.94% 147.73% 100.00%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5903 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 -
  YoY % 5.50% 0.00% 0.00% 5.28% 65.81% 0.00% -
  Horiz. % 201.81% 191.28% 0.00% 174.56% 165.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 63.44 61.00 60.58 55.19 49.90 33.44 32.54 11.76%
  YoY % 4.00% 0.69% 9.77% 10.60% 49.22% 2.77% -
  Horiz. % 194.96% 187.46% 186.17% 169.61% 153.35% 102.77% 100.00%
EPS 3.65 1.88 3.17 3.02 3.58 3.67 2.48 6.65%
  YoY % 94.15% -40.69% 4.97% -15.64% -2.45% 47.98% -
  Horiz. % 147.18% 75.81% 127.82% 121.77% 144.35% 147.98% 100.00%
DPS 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4717 0.4468 0.0000 0.4086 0.3693 0.1831 0.0000 -
  YoY % 5.57% 0.00% 0.00% 10.64% 101.69% 0.00% -
  Horiz. % 257.62% 244.02% 0.00% 223.16% 201.69% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.9550 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 -
P/RPS 1.20 1.30 1.32 1.65 2.70 1.54 0.53 14.58%
  YoY % -7.69% -1.52% -20.00% -38.89% 75.32% 190.57% -
  Horiz. % 226.42% 245.28% 249.06% 311.32% 509.43% 290.57% 100.00%
P/EPS 20.88 41.95 25.23 30.21 37.61 14.01 6.97 20.05%
  YoY % -50.23% 66.27% -16.48% -19.68% 168.45% 101.00% -
  Horiz. % 299.57% 601.87% 361.98% 433.43% 539.60% 201.00% 100.00%
EY 4.79 2.38 3.96 3.31 2.66 7.14 14.35 -16.71%
  YoY % 101.26% -39.90% 19.64% 24.44% -62.75% -50.24% -
  Horiz. % 33.38% 16.59% 27.60% 23.07% 18.54% 49.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.62 1.77 0.00 2.23 3.65 2.80 0.00 -
  YoY % -8.47% 0.00% 0.00% -38.90% 30.36% 0.00% -
  Horiz. % 57.86% 63.21% 0.00% 79.64% 130.36% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 -
Price 0.9200 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 -
P/RPS 1.16 1.22 1.45 1.71 2.38 2.70 0.50 15.05%
  YoY % -4.92% -15.86% -15.20% -28.15% -11.85% 440.00% -
  Horiz. % 232.00% 244.00% 290.00% 342.00% 476.00% 540.00% 100.00%
P/EPS 20.12 39.41 27.75 31.27 33.14 24.60 6.58 20.47%
  YoY % -48.95% 42.02% -11.26% -5.64% 34.72% 273.86% -
  Horiz. % 305.78% 598.94% 421.73% 475.23% 503.65% 373.86% 100.00%
EY 4.97 2.54 3.60 3.20 3.02 4.06 15.19 -16.98%
  YoY % 95.67% -29.44% 12.50% 5.96% -25.62% -73.27% -
  Horiz. % 32.72% 16.72% 23.70% 21.07% 19.88% 26.73% 100.00%
DY 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.56 1.66 0.00 2.31 3.22 4.92 0.00 -
  YoY % -6.02% 0.00% 0.00% -28.26% -34.55% 0.00% -
  Horiz. % 31.71% 33.74% 0.00% 46.95% 65.45% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers