Highlights

[3A] YoY Annualized Quarter Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     31.87%    YoY -     178.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 295,308 285,756 262,852 245,304 132,296 150,188 89,840 21.91%
  YoY % 3.34% 8.71% 7.15% 85.42% -11.91% 67.17% -
  Horiz. % 328.70% 318.07% 292.58% 273.05% 147.26% 167.17% 100.00%
PBT 17,472 19,748 9,268 29,504 11,572 9,740 10,064 9.62%
  YoY % -11.53% 113.08% -68.59% 154.96% 18.81% -3.22% -
  Horiz. % 173.61% 196.22% 92.09% 293.16% 114.98% 96.78% 100.00%
Tax -6,548 -3,988 6,936 -5,716 -3,024 -1,908 -928 38.45%
  YoY % -64.19% -157.50% 221.34% -89.02% -58.49% -105.60% -
  Horiz. % 705.60% 429.74% -747.41% 615.95% 325.86% 205.60% 100.00%
NP 10,924 15,760 16,204 23,788 8,548 7,832 9,136 3.02%
  YoY % -30.69% -2.74% -31.88% 178.29% 9.14% -14.27% -
  Horiz. % 119.57% 172.50% 177.36% 260.38% 93.56% 85.73% 100.00%
NP to SH 10,924 14,732 15,932 23,788 8,548 7,832 9,136 3.02%
  YoY % -25.85% -7.53% -33.03% 178.29% 9.14% -14.27% -
  Horiz. % 119.57% 161.25% 174.39% 260.38% 93.56% 85.73% 100.00%
Tax Rate 37.48 % 20.19 % -74.84 % 19.37 % 26.13 % 19.59 % 9.22 % 26.30%
  YoY % 85.64% 126.98% -486.37% -25.87% 33.38% 112.47% -
  Horiz. % 406.51% 218.98% -811.71% 210.09% 283.41% 212.47% 100.00%
Total Cost 284,384 269,996 246,648 221,516 123,748 142,356 80,704 23.33%
  YoY % 5.33% 9.47% 11.35% 79.01% -13.07% 76.39% -
  Horiz. % 352.38% 334.55% 305.62% 274.48% 153.34% 176.39% 100.00%
Net Worth 217,846 203,740 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 6.92% 4.92% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 376.11% 358.46% 262.32% 146.08% 0.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 217,846 203,740 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 6.92% 4.92% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 376.11% 358.46% 262.32% 146.08% 0.00% 100.00%
NOSH 395,797 391,808 394,356 369,378 309,710 191,603 174,351 14.63%
  YoY % 1.02% -0.65% 6.76% 19.27% 61.64% 9.90% -
  Horiz. % 227.01% 224.72% 226.19% 211.86% 177.64% 109.90% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.70 % 5.52 % 6.16 % 9.70 % 6.46 % 5.21 % 10.17 % -15.50%
  YoY % -32.97% -10.39% -36.49% 50.15% 23.99% -48.77% -
  Horiz. % 36.38% 54.28% 60.57% 95.38% 63.52% 51.23% 100.00%
ROE 5.01 % 7.23 % 8.20 % 16.74 % 10.80 % - % 16.87 % -18.30%
  YoY % -30.71% -11.83% -51.02% 55.00% 0.00% 0.00% -
  Horiz. % 29.70% 42.86% 48.61% 99.23% 64.02% 0.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 74.61 72.93 66.65 66.41 42.72 78.38 51.53 6.36%
  YoY % 2.30% 9.42% 0.36% 55.45% -45.50% 52.11% -
  Horiz. % 144.79% 141.53% 129.34% 128.88% 82.90% 152.11% 100.00%
EPS 2.76 3.76 4.04 6.44 2.76 2.56 5.24 -10.13%
  YoY % -26.60% -6.93% -37.27% 133.33% 7.81% -51.15% -
  Horiz. % 52.67% 71.76% 77.10% 122.90% 52.67% 48.85% 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 0.5504 0.5200 0.4924 0.3847 0.2555 0.0000 0.3107 9.99%
  YoY % 5.85% 5.61% 28.00% 50.57% 0.00% 0.00% -
  Horiz. % 177.15% 167.36% 158.48% 123.82% 82.23% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 60.02 58.08 53.43 49.86 26.89 30.53 18.26 21.91%
  YoY % 3.34% 8.70% 7.16% 85.42% -11.92% 67.20% -
  Horiz. % 328.70% 318.07% 292.61% 273.06% 147.26% 167.20% 100.00%
EPS 2.22 2.99 3.24 4.83 1.74 1.59 1.86 2.99%
  YoY % -25.75% -7.72% -32.92% 177.59% 9.43% -14.52% -
  Horiz. % 119.35% 160.75% 174.19% 259.68% 93.55% 85.48% 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 0.4428 0.4141 0.3947 0.2888 0.1608 0.0000 0.1101 26.08%
  YoY % 6.93% 4.92% 36.67% 79.60% 0.00% 0.00% -
  Horiz. % 402.18% 376.11% 358.49% 262.31% 146.05% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.0500 1.1500 1.5800 2.0300 0.3200 0.3600 0.4100 -
P/RPS 1.41 1.58 2.37 3.06 0.75 0.46 0.80 9.90%
  YoY % -10.76% -33.33% -22.55% 308.00% 63.04% -42.50% -
  Horiz. % 176.25% 197.50% 296.25% 382.50% 93.75% 57.50% 100.00%
P/EPS 38.04 30.59 39.11 31.52 11.59 8.81 7.82 30.14%
  YoY % 24.35% -21.78% 24.08% 171.96% 31.56% 12.66% -
  Horiz. % 486.45% 391.18% 500.13% 403.07% 148.21% 112.66% 100.00%
EY 2.63 3.27 2.56 3.17 8.63 11.35 12.78 -23.14%
  YoY % -19.57% 27.73% -19.24% -63.27% -23.96% -11.19% -
  Horiz. % 20.58% 25.59% 20.03% 24.80% 67.53% 88.81% 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 1.91 2.21 3.21 5.28 1.25 0.00 1.32 6.35%
  YoY % -13.57% -31.15% -39.20% 322.40% 0.00% 0.00% -
  Horiz. % 144.70% 167.42% 243.18% 400.00% 94.70% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 -
Price 1.0200 1.1600 1.5900 1.5700 0.3400 0.3800 0.4200 -
P/RPS 1.37 1.59 2.39 2.36 0.80 0.48 0.82 8.92%
  YoY % -13.84% -33.47% 1.27% 195.00% 66.67% -41.46% -
  Horiz. % 167.07% 193.90% 291.46% 287.80% 97.56% 58.54% 100.00%
P/EPS 36.96 30.85 39.36 24.38 12.32 9.30 8.02 28.97%
  YoY % 19.81% -21.62% 61.44% 97.89% 32.47% 15.96% -
  Horiz. % 460.85% 384.66% 490.77% 303.99% 153.62% 115.96% 100.00%
EY 2.71 3.24 2.54 4.10 8.12 10.76 12.48 -22.45%
  YoY % -16.36% 27.56% -38.05% -49.51% -24.54% -13.78% -
  Horiz. % 21.71% 25.96% 20.35% 32.85% 65.06% 86.22% 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 1.85 2.23 3.23 4.08 1.33 0.00 1.35 5.39%
  YoY % -17.04% -30.96% -20.83% 206.77% 0.00% 0.00% -
  Horiz. % 137.04% 165.19% 239.26% 302.22% 98.52% 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.
 


 

240  224  497  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers