Highlights

[3A] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     6.95%    YoY -     -5.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 311,410 302,910 306,429 268,806 248,940 178,582 152,252 12.66%
  YoY % 2.81% -1.15% 14.00% 7.98% 39.40% 17.29% -
  Horiz. % 204.54% 198.95% 201.26% 176.55% 163.51% 117.29% 100.00%
PBT 26,186 16,120 21,999 15,352 20,905 23,707 12,691 12.82%
  YoY % 62.44% -26.72% 43.30% -26.56% -11.82% 86.80% -
  Horiz. % 206.34% 127.02% 173.34% 120.97% 164.72% 186.80% 100.00%
Tax -8,056 -5,804 -5,813 -97 -4,011 -5,668 -554 56.20%
  YoY % -38.80% 0.15% -5,892.78% 97.58% 29.23% -923.10% -
  Horiz. % 1,454.15% 1,047.65% 1,049.28% 17.51% 724.01% 1,023.10% 100.00%
NP 18,130 10,316 16,186 15,255 16,894 18,039 12,137 6.91%
  YoY % 75.75% -36.27% 6.10% -9.70% -6.35% 48.63% -
  Horiz. % 149.38% 85.00% 133.36% 125.69% 139.19% 148.63% 100.00%
NP to SH 18,130 10,316 16,186 15,887 16,894 18,039 12,137 6.91%
  YoY % 75.75% -36.27% 1.88% -5.96% -6.35% 48.63% -
  Horiz. % 149.38% 85.00% 133.36% 130.90% 139.19% 148.63% 100.00%
Tax Rate 30.76 % 36.00 % 26.42 % 0.63 % 19.19 % 23.91 % 4.37 % 38.42%
  YoY % -14.56% 36.26% 4,093.65% -96.72% -19.74% 447.14% -
  Horiz. % 703.89% 823.80% 604.58% 14.42% 439.13% 547.14% 100.00%
Total Cost 293,280 292,594 290,243 253,551 232,046 160,543 140,115 13.09%
  YoY % 0.23% 0.81% 14.47% 9.27% 44.54% 14.58% -
  Horiz. % 209.31% 208.82% 207.15% 180.96% 165.61% 114.58% 100.00%
Net Worth 231,560 218,775 210,618 200,789 183,512 116,652 79,660 19.45%
  YoY % 5.84% 3.87% 4.89% 9.41% 57.32% 46.44% -
  Horiz. % 290.68% 274.63% 264.39% 252.06% 230.37% 146.44% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 231,560 218,775 210,618 200,789 183,512 116,652 79,660 19.45%
  YoY % 5.84% 3.87% 4.89% 9.41% 57.32% 46.44% -
  Horiz. % 290.68% 274.63% 264.39% 252.06% 230.37% 146.44% 100.00%
NOSH 393,275 393,127 390,467 393,242 380,495 316,473 308,045 4.15%
  YoY % 0.04% 0.68% -0.71% 3.35% 20.23% 2.74% -
  Horiz. % 127.67% 127.62% 126.76% 127.66% 123.52% 102.74% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.82 % 3.41 % 5.28 % 5.68 % 6.79 % 10.10 % 7.97 % -5.10%
  YoY % 70.67% -35.42% -7.04% -16.35% -32.77% 26.73% -
  Horiz. % 73.02% 42.79% 66.25% 71.27% 85.19% 126.73% 100.00%
ROE 7.83 % 4.72 % 7.68 % 7.91 % 9.21 % 15.46 % 15.24 % -10.50%
  YoY % 65.89% -38.54% -2.91% -14.12% -40.43% 1.44% -
  Horiz. % 51.38% 30.97% 50.39% 51.90% 60.43% 101.44% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 79.18 77.05 78.48 68.36 65.43 56.43 49.43 8.17%
  YoY % 2.76% -1.82% 14.80% 4.48% 15.95% 14.16% -
  Horiz. % 160.19% 155.88% 158.77% 138.30% 132.37% 114.16% 100.00%
EPS 4.61 2.62 4.11 4.04 4.44 5.70 3.94 2.65%
  YoY % 75.95% -36.25% 1.73% -9.01% -22.11% 44.67% -
  Horiz. % 117.01% 66.50% 104.31% 102.54% 112.69% 144.67% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5888 0.5565 0.5394 0.5106 0.4823 0.3686 0.2586 14.69%
  YoY % 5.80% 3.17% 5.64% 5.87% 30.85% 42.54% -
  Horiz. % 227.69% 215.20% 208.58% 197.45% 186.50% 142.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 63.29 61.57 62.28 54.64 50.60 36.30 30.95 12.66%
  YoY % 2.79% -1.14% 13.98% 7.98% 39.39% 17.29% -
  Horiz. % 204.49% 198.93% 201.23% 176.54% 163.49% 117.29% 100.00%
EPS 3.68 2.10 3.29 3.23 3.43 3.67 2.47 6.87%
  YoY % 75.24% -36.17% 1.86% -5.83% -6.54% 48.58% -
  Horiz. % 148.99% 85.02% 133.20% 130.77% 138.87% 148.58% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4707 0.4447 0.4281 0.4081 0.3730 0.2371 0.1619 19.46%
  YoY % 5.85% 3.88% 4.90% 9.41% 57.32% 46.45% -
  Horiz. % 290.74% 274.68% 264.42% 252.07% 230.39% 146.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8750 0.8400 1.0900 1.1200 1.5900 1.5100 0.3200 -
P/RPS 1.11 1.09 1.39 1.64 2.43 2.68 0.65 9.32%
  YoY % 1.83% -21.58% -15.24% -32.51% -9.33% 312.31% -
  Horiz. % 170.77% 167.69% 213.85% 252.31% 373.85% 412.31% 100.00%
P/EPS 18.98 32.01 26.29 27.72 35.81 26.49 8.12 15.19%
  YoY % -40.71% 21.76% -5.16% -22.59% 35.18% 226.23% -
  Horiz. % 233.74% 394.21% 323.77% 341.38% 441.01% 326.23% 100.00%
EY 5.27 3.12 3.80 3.61 2.79 3.77 12.31 -13.18%
  YoY % 68.91% -17.89% 5.26% 29.39% -25.99% -69.37% -
  Horiz. % 42.81% 25.35% 30.87% 29.33% 22.66% 30.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.49 1.51 2.02 2.19 3.30 4.10 1.24 3.11%
  YoY % -1.32% -25.25% -7.76% -33.64% -19.51% 230.65% -
  Horiz. % 120.16% 121.77% 162.90% 176.61% 266.13% 330.65% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 -
Price 1.0000 0.9350 1.0000 1.2200 1.5400 2.2900 0.3400 -
P/RPS 1.26 1.21 1.27 1.78 2.35 4.06 0.69 10.55%
  YoY % 4.13% -4.72% -28.65% -24.26% -42.12% 488.41% -
  Horiz. % 182.61% 175.36% 184.06% 257.97% 340.58% 588.41% 100.00%
P/EPS 21.69 35.63 24.12 30.20 34.68 40.18 8.63 16.59%
  YoY % -39.12% 47.72% -20.13% -12.92% -13.69% 365.59% -
  Horiz. % 251.33% 412.86% 279.49% 349.94% 401.85% 465.59% 100.00%
EY 4.61 2.81 4.15 3.31 2.88 2.49 11.59 -14.24%
  YoY % 64.06% -32.29% 25.38% 14.93% 15.66% -78.52% -
  Horiz. % 39.78% 24.25% 35.81% 28.56% 24.85% 21.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.70 1.68 1.85 2.39 3.19 6.21 1.31 4.44%
  YoY % 1.19% -9.19% -22.59% -25.08% -48.63% 374.05% -
  Horiz. % 129.77% 128.24% 141.22% 182.44% 243.51% 474.05% 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.
 


TOP ARTICLES

1. Why is Mr Ooi Teck Bee’s Rm 1.16 target for Hiap Teck easily achievable? Koon Yew Yin Koon Yew Yin's Blog
2. Opportunities abound for Hong Kong construction sector Good Articles to Share
3. Reposted article: THE IMPORTANCE OF DIVERSIFICATION (Calvin Tan) This is a 3rd posting to warn about Black Swan event THE INVESTMENT APPROACH OF CALVIN TAN
4. PublicInvest Research Headlines - 25 Oct 2021 PublicInvest Research
5. Moscow decries U.S. move to call Russians 'homeless' for visa purposes Good Articles to Share
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks - FOR SEE_Research
7. As outbreak worsens, Covid-19 cases in eastern Europe near 20 million Good Articles to Share
8. Biden sparks confusion with commitment to Taiwan’s defence if Beijing attacks Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

415  465  583  824 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.77+0.015 
 MINETEC-PA 0.035+0.035 
 AT 0.055-0.005 
 FITTERS 0.435+0.02 
 MTRONIC 0.025-0.005 
 MYEG 1.09+0.05 
 LKL 0.125-0.01 
 NWP 0.275-0.015 
 KANGER 0.050.00 
 OPCOM 1.29-0.04 
PARTNERS & BROKERS