Highlights

[3A] YoY Annualized Quarter Result on 2011-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-May-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Mar-2011  [#1]
Profit Trend QoQ -     -5.69%    YoY -     -33.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 306,552 295,308 285,756 262,852 245,304 132,296 150,188 12.62%
  YoY % 3.81% 3.34% 8.71% 7.15% 85.42% -11.91% -
  Horiz. % 204.11% 196.63% 190.27% 175.02% 163.33% 88.09% 100.00%
PBT 23,100 17,472 19,748 9,268 29,504 11,572 9,740 15.47%
  YoY % 32.21% -11.53% 113.08% -68.59% 154.96% 18.81% -
  Horiz. % 237.17% 179.38% 202.75% 95.15% 302.92% 118.81% 100.00%
Tax -8,700 -6,548 -3,988 6,936 -5,716 -3,024 -1,908 28.76%
  YoY % -32.86% -64.19% -157.50% 221.34% -89.02% -58.49% -
  Horiz. % 455.97% 343.19% 209.01% -363.52% 299.58% 158.49% 100.00%
NP 14,400 10,924 15,760 16,204 23,788 8,548 7,832 10.68%
  YoY % 31.82% -30.69% -2.74% -31.88% 178.29% 9.14% -
  Horiz. % 183.86% 139.48% 201.23% 206.89% 303.73% 109.14% 100.00%
NP to SH 14,400 10,924 14,732 15,932 23,788 8,548 7,832 10.68%
  YoY % 31.82% -25.85% -7.53% -33.03% 178.29% 9.14% -
  Horiz. % 183.86% 139.48% 188.10% 203.42% 303.73% 109.14% 100.00%
Tax Rate 37.66 % 37.48 % 20.19 % -74.84 % 19.37 % 26.13 % 19.59 % 11.50%
  YoY % 0.48% 85.64% 126.98% -486.37% -25.87% 33.38% -
  Horiz. % 192.24% 191.32% 103.06% -382.03% 98.88% 133.38% 100.00%
Total Cost 292,152 284,384 269,996 246,648 221,516 123,748 142,356 12.72%
  YoY % 2.73% 5.33% 9.47% 11.35% 79.01% -13.07% -
  Horiz. % 205.23% 199.77% 189.66% 173.26% 155.61% 86.93% 100.00%
Net Worth 223,476 217,846 203,740 194,181 142,100 79,130 0 -
  YoY % 2.58% 6.92% 4.92% 36.65% 79.58% 0.00% -
  Horiz. % 282.41% 275.30% 257.47% 245.39% 179.58% 100.00% -
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 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
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 223,476 217,846 203,740 194,181 142,100 79,130 0 -
  YoY % 2.58% 6.92% 4.92% 36.65% 79.58% 0.00% -
  Horiz. % 282.41% 275.30% 257.47% 245.39% 179.58% 100.00% -
NOSH 395,604 395,797 391,808 394,356 369,378 309,710 191,603 12.84%
  YoY % -0.05% 1.02% -0.65% 6.76% 19.27% 61.64% -
  Horiz. % 206.47% 206.57% 204.49% 205.82% 192.78% 161.64% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.70 % 3.70 % 5.52 % 6.16 % 9.70 % 6.46 % 5.21 % -1.70%
  YoY % 27.03% -32.97% -10.39% -36.49% 50.15% 23.99% -
  Horiz. % 90.21% 71.02% 105.95% 118.23% 186.18% 123.99% 100.00%
ROE 6.44 % 5.01 % 7.23 % 8.20 % 16.74 % 10.80 % - % -
  YoY % 28.54% -30.71% -11.83% -51.02% 55.00% 0.00% -
  Horiz. % 59.63% 46.39% 66.94% 75.93% 155.00% 100.00% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 77.49 74.61 72.93 66.65 66.41 42.72 78.38 -0.19%
  YoY % 3.86% 2.30% 9.42% 0.36% 55.45% -45.50% -
  Horiz. % 98.86% 95.19% 93.05% 85.03% 84.73% 54.50% 100.00%
EPS 3.64 2.76 3.76 4.04 6.44 2.76 2.56 6.04%
  YoY % 31.88% -26.60% -6.93% -37.27% 133.33% 7.81% -
  Horiz. % 142.19% 107.81% 146.88% 157.81% 251.56% 107.81% 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 0.5649 0.5504 0.5200 0.4924 0.3847 0.2555 0.0000 -
  YoY % 2.63% 5.85% 5.61% 28.00% 50.57% 0.00% -
  Horiz. % 221.10% 215.42% 203.52% 192.72% 150.57% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 62.31 60.02 58.08 53.43 49.86 26.89 30.53 12.62%
  YoY % 3.82% 3.34% 8.70% 7.16% 85.42% -11.92% -
  Horiz. % 204.09% 196.59% 190.24% 175.01% 163.31% 88.08% 100.00%
EPS 2.93 2.22 2.99 3.24 4.83 1.74 1.59 10.72%
  YoY % 31.98% -25.75% -7.72% -32.92% 177.59% 9.43% -
  Horiz. % 184.28% 139.62% 188.05% 203.77% 303.77% 109.43% 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 0.4542 0.4428 0.4141 0.3947 0.2888 0.1608 0.0000 -
  YoY % 2.57% 6.93% 4.92% 36.67% 79.60% 0.00% -
  Horiz. % 282.46% 275.37% 257.52% 245.46% 179.60% 100.00% -
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.8900 1.0500 1.1500 1.5800 2.0300 0.3200 0.3600 -
P/RPS 1.15 1.41 1.58 2.37 3.06 0.75 0.46 16.49%
  YoY % -18.44% -10.76% -33.33% -22.55% 308.00% 63.04% -
  Horiz. % 250.00% 306.52% 343.48% 515.22% 665.22% 163.04% 100.00%
P/EPS 24.45 38.04 30.59 39.11 31.52 11.59 8.81 18.54%
  YoY % -35.73% 24.35% -21.78% 24.08% 171.96% 31.56% -
  Horiz. % 277.53% 431.78% 347.22% 443.93% 357.78% 131.56% 100.00%
EY 4.09 2.63 3.27 2.56 3.17 8.63 11.35 -15.64%
  YoY % 55.51% -19.57% 27.73% -19.24% -63.27% -23.96% -
  Horiz. % 36.04% 23.17% 28.81% 22.56% 27.93% 76.04% 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 1.58 1.91 2.21 3.21 5.28 1.25 0.00 -
  YoY % -17.28% -13.57% -31.15% -39.20% 322.40% 0.00% -
  Horiz. % 126.40% 152.80% 176.80% 256.80% 422.40% 100.00% -
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/05/14 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 -
Price 0.9150 1.0200 1.1600 1.5900 1.5700 0.3400 0.3800 -
P/RPS 1.18 1.37 1.59 2.39 2.36 0.80 0.48 16.17%
  YoY % -13.87% -13.84% -33.47% 1.27% 195.00% 66.67% -
  Horiz. % 245.83% 285.42% 331.25% 497.92% 491.67% 166.67% 100.00%
P/EPS 25.14 36.96 30.85 39.36 24.38 12.32 9.30 18.02%
  YoY % -31.98% 19.81% -21.62% 61.44% 97.89% 32.47% -
  Horiz. % 270.32% 397.42% 331.72% 423.23% 262.15% 132.47% 100.00%
EY 3.98 2.71 3.24 2.54 4.10 8.12 10.76 -15.27%
  YoY % 46.86% -16.36% 27.56% -38.05% -49.51% -24.54% -
  Horiz. % 36.99% 25.19% 30.11% 23.61% 38.10% 75.46% 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 1.62 1.85 2.23 3.23 4.08 1.33 0.00 -
  YoY % -12.43% -17.04% -30.96% -20.83% 206.77% 0.00% -
  Horiz. % 121.80% 139.10% 167.67% 242.86% 306.77% 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
 
 

629  350  439  482 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.08+0.015 
 CAREPLS 1.40+0.29 
 EDUSPEC 0.025-0.005 
 AT 0.06+0.01 
 MYSCM-PA 0.040.00 
 AIRASIA 0.69-0.05 
 ECOWLD 0.49+0.085 
 ARMADA 0.21-0.005 
 EKOVEST 0.60+0.035 
 CIMB 3.77+0.26 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers