Highlights

[3A] YoY Annualized Quarter Result on 2012-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Sep-2012  [#3]
Profit Trend QoQ -     8.06%    YoY -     4.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 344,634 312,148 300,137 298,057 271,520 245,496 164,513 13.11%
  YoY % 10.41% 4.00% 0.70% 9.77% 10.60% 49.23% -
  Horiz. % 209.49% 189.74% 182.44% 181.18% 165.04% 149.23% 100.00%
PBT 34,678 25,652 15,172 20,752 12,845 23,049 22,952 7.12%
  YoY % 35.19% 69.07% -26.89% 61.55% -44.27% 0.42% -
  Horiz. % 151.09% 111.76% 66.10% 90.41% 55.97% 100.42% 100.00%
Tax -11,994 -7,673 -5,898 -5,172 1,261 -5,414 -4,920 16.00%
  YoY % -56.32% -30.09% -14.05% -510.04% 123.29% -10.05% -
  Horiz. % 243.79% 155.96% 119.89% 105.12% -25.64% 110.05% 100.00%
NP 22,684 17,978 9,273 15,580 14,106 17,634 18,032 3.90%
  YoY % 26.17% 93.87% -40.48% 10.44% -20.01% -2.20% -
  Horiz. % 125.80% 99.70% 51.43% 86.40% 78.23% 97.80% 100.00%
NP to SH 22,684 17,978 9,273 15,580 14,854 17,634 18,032 3.90%
  YoY % 26.17% 93.87% -40.48% 4.88% -15.76% -2.20% -
  Horiz. % 125.80% 99.70% 51.43% 86.40% 82.38% 97.80% 100.00%
Tax Rate 34.59 % 29.91 % 38.88 % 24.92 % -9.82 % 23.49 % 21.44 % 8.29%
  YoY % 15.65% -23.07% 56.02% 353.77% -141.81% 9.56% -
  Horiz. % 161.33% 139.51% 181.34% 116.23% -45.80% 109.56% 100.00%
Total Cost 321,950 294,169 290,864 282,477 257,413 227,861 146,481 14.02%
  YoY % 9.44% 1.14% 2.97% 9.74% 12.97% 55.56% -
  Horiz. % 219.79% 200.82% 198.57% 192.84% 175.73% 155.56% 100.00%
Net Worth 251,493 232,058 219,848 0 201,010 181,717 90,108 18.65%
  YoY % 8.37% 5.55% 0.00% 0.00% 10.62% 101.66% -
  Horiz. % 279.10% 257.53% 243.98% 0.00% 223.08% 201.66% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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% 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% 0.00% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 251,493 232,058 219,848 0 201,010 181,717 90,108 18.65%
  YoY % 8.37% 5.55% 0.00% 0.00% 10.62% 101.66% -
  Horiz. % 279.10% 257.53% 243.98% 0.00% 223.08% 201.66% 100.00%
NOSH 393,819 393,119 392,937 393,028 393,674 374,674 308,063 4.18%
  YoY % 0.18% 0.05% -0.02% -0.16% 5.07% 21.62% -
  Horiz. % 127.84% 127.61% 127.55% 127.58% 127.79% 121.62% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.58 % 5.76 % 3.09 % 5.23 % 5.20 % 7.18 % 10.96 % -8.15%
  YoY % 14.24% 86.41% -40.92% 0.58% -27.58% -34.49% -
  Horiz. % 60.04% 52.55% 28.19% 47.72% 47.45% 65.51% 100.00%
ROE 9.02 % 7.75 % 4.22 % - % 7.39 % 9.70 % 20.01 % -12.43%
  YoY % 16.39% 83.65% 0.00% 0.00% -23.81% -51.52% -
  Horiz. % 45.08% 38.73% 21.09% 0.00% 36.93% 48.48% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 87.51 79.40 76.38 75.84 68.97 65.52 53.40 8.58%
  YoY % 10.21% 3.95% 0.71% 9.96% 5.27% 22.70% -
  Horiz. % 163.88% 148.69% 143.03% 142.02% 129.16% 122.70% 100.00%
EPS 5.76 4.57 2.36 3.96 3.77 4.71 5.85 -0.26%
  YoY % 26.04% 93.64% -40.40% 5.04% -19.96% -19.49% -
  Horiz. % 98.46% 78.12% 40.34% 67.69% 64.44% 80.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.6386 0.5903 0.5595 0.0000 0.5106 0.4850 0.2925 13.89%
  YoY % 8.18% 5.50% 0.00% 0.00% 5.28% 65.81% -
  Horiz. % 218.32% 201.81% 191.28% 0.00% 174.56% 165.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 70.05 63.44 61.00 60.58 55.19 49.90 33.44 13.11%
  YoY % 10.42% 4.00% 0.69% 9.77% 10.60% 49.22% -
  Horiz. % 209.48% 189.71% 182.42% 181.16% 165.04% 149.22% 100.00%
EPS 4.61 3.65 1.88 3.17 3.02 3.58 3.67 3.87%
  YoY % 26.30% 94.15% -40.69% 4.97% -15.64% -2.45% -
  Horiz. % 125.61% 99.46% 51.23% 86.38% 82.29% 97.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.22 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5112 0.4717 0.4468 0.0000 0.4086 0.3693 0.1831 18.65%
  YoY % 8.37% 5.57% 0.00% 0.00% 10.64% 101.69% -
  Horiz. % 279.19% 257.62% 244.02% 0.00% 223.16% 201.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.9500 0.9550 0.9900 1.0000 1.1400 1.7700 0.8200 -
P/RPS 1.09 1.20 1.30 1.32 1.65 2.70 1.54 -5.59%
  YoY % -9.17% -7.69% -1.52% -20.00% -38.89% 75.32% -
  Horiz. % 70.78% 77.92% 84.42% 85.71% 107.14% 175.32% 100.00%
P/EPS 16.49 20.88 41.95 25.23 30.21 37.61 14.01 2.75%
  YoY % -21.02% -50.23% 66.27% -16.48% -19.68% 168.45% -
  Horiz. % 117.70% 149.04% 299.43% 180.09% 215.63% 268.45% 100.00%
EY 6.06 4.79 2.38 3.96 3.31 2.66 7.14 -2.70%
  YoY % 26.51% 101.26% -39.90% 19.64% 24.44% -62.75% -
  Horiz. % 84.87% 67.09% 33.33% 55.46% 46.36% 37.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.49 1.62 1.77 0.00 2.23 3.65 2.80 -9.98%
  YoY % -8.02% -8.47% 0.00% 0.00% -38.90% 30.36% -
  Horiz. % 53.21% 57.86% 63.21% 0.00% 79.64% 130.36% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/11/15 14/11/14 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 -
Price 1.0600 0.9200 0.9300 1.1000 1.1800 1.5600 1.4400 -
P/RPS 1.21 1.16 1.22 1.45 1.71 2.38 2.70 -12.52%
  YoY % 4.31% -4.92% -15.86% -15.20% -28.15% -11.85% -
  Horiz. % 44.81% 42.96% 45.19% 53.70% 63.33% 88.15% 100.00%
P/EPS 18.40 20.12 39.41 27.75 31.27 33.14 24.60 -4.72%
  YoY % -8.55% -48.95% 42.02% -11.26% -5.64% 34.72% -
  Horiz. % 74.80% 81.79% 160.20% 112.80% 127.11% 134.72% 100.00%
EY 5.43 4.97 2.54 3.60 3.20 3.02 4.06 4.96%
  YoY % 9.26% 95.67% -29.44% 12.50% 5.96% -25.62% -
  Horiz. % 133.74% 122.41% 62.56% 88.67% 78.82% 74.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.66 1.56 1.66 0.00 2.31 3.22 4.92 -16.56%
  YoY % 6.41% -6.02% 0.00% 0.00% -28.26% -34.55% -
  Horiz. % 33.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
3. SUPERMAX: HOW WILL GLOVE USAGE FOR VACCINATION IMPACT ITS EARNINGS The way I see it
4. Is the Big Gloves Short Over? Trying to Make Sense Bursa Investments
5. [duitKWSPkita] - PNEPCB dissection and lesson learned [duit] - PNEPCB - Dissection Report
6. NWP - Ring ring...you have DELIVERY!! NWP - The Empire Strikes Back
7. Thong Guan Industries Bhd - Beaten Down Too Much Kenanga Research & Investment
8. Pfizer delays vaccine deliveries, dealing blow to global inoculation drive Good Articles to Share
PARTNERS & BROKERS