Highlights

[3A] YoY Cumulative Quarter Result on 2010-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     77.74%    YoY -     38.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 150,334 143,326 138,700 118,382 78,249 81,645 45,756 21.91%
  YoY % 4.89% 3.34% 17.16% 51.29% -4.16% 78.44% -
  Horiz. % 328.56% 313.24% 303.13% 258.72% 171.01% 178.44% 100.00%
PBT 8,707 10,094 5,108 13,959 10,159 8,593 6,157 5.94%
  YoY % -13.74% 97.61% -63.41% 37.41% 18.22% 39.56% -
  Horiz. % 141.42% 163.94% 82.96% 226.72% 165.00% 139.56% 100.00%
Tax -3,529 -2,885 3,147 -3,389 -2,533 -1,894 -627 33.34%
  YoY % -22.32% -191.67% 192.86% -33.79% -33.74% -202.07% -
  Horiz. % 562.84% 460.13% -501.91% 540.51% 403.99% 302.07% 100.00%
NP 5,178 7,209 8,255 10,570 7,626 6,699 5,530 -1.09%
  YoY % -28.17% -12.67% -21.90% 38.60% 13.84% 21.14% -
  Horiz. % 93.63% 130.36% 149.28% 191.14% 137.90% 121.14% 100.00%
NP to SH 5,178 7,209 8,282 10,570 7,626 6,699 5,530 -1.09%
  YoY % -28.17% -12.96% -21.65% 38.60% 13.84% 21.14% -
  Horiz. % 93.63% 130.36% 149.76% 191.14% 137.90% 121.14% 100.00%
Tax Rate 40.53 % 28.58 % -61.61 % 24.28 % 24.93 % 22.04 % 10.18 % 25.87%
  YoY % 41.81% 146.39% -353.75% -2.61% 13.11% 116.50% -
  Horiz. % 398.13% 280.75% -605.21% 238.51% 244.89% 216.50% 100.00%
Total Cost 145,156 136,117 130,445 107,812 70,623 74,946 40,226 23.82%
  YoY % 6.64% 4.35% 20.99% 52.66% -5.77% 86.31% -
  Horiz. % 360.85% 338.38% 324.28% 268.02% 175.57% 186.31% 100.00%
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64%
  YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% -
  Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 218,809 0 198,491 146,797 84,039 48,116 58,303 24.64%
  YoY % 0.00% 0.00% 35.21% 74.68% 74.66% -17.47% -
  Horiz. % 375.29% 0.00% 340.45% 251.78% 144.14% 82.53% 100.00%
NOSH 392,272 393,281 394,380 369,580 307,499 200,568 176,677 14.20%
  YoY % -0.26% -0.28% 6.71% 20.19% 53.31% 13.52% -
  Horiz. % 222.03% 222.60% 223.22% 209.18% 174.05% 113.52% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 3.44 % 5.03 % 5.95 % 8.93 % 9.75 % 8.21 % 12.09 % -18.88%
  YoY % -31.61% -15.46% -33.37% -8.41% 18.76% -32.09% -
  Horiz. % 28.45% 41.60% 49.21% 73.86% 80.65% 67.91% 100.00%
ROE 2.37 % - % 4.17 % 7.20 % 9.07 % 13.92 % 9.48 % -20.61%
  YoY % 0.00% 0.00% -42.08% -20.62% -34.84% 46.84% -
  Horiz. % 25.00% 0.00% 43.99% 75.95% 95.68% 146.84% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 38.32 36.44 35.17 32.03 25.45 40.71 25.90 6.74%
  YoY % 5.16% 3.61% 9.80% 25.85% -37.48% 57.18% -
  Horiz. % 147.95% 140.69% 135.79% 123.67% 98.26% 157.18% 100.00%
EPS 1.32 1.83 2.10 2.86 2.48 3.34 3.13 -13.39%
  YoY % -27.87% -12.86% -26.57% 15.32% -25.75% 6.71% -
  Horiz. % 42.17% 58.47% 67.09% 91.37% 79.23% 106.71% 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 0.5578 0.0000 0.5033 0.3972 0.2733 0.2399 0.3300 9.13%
  YoY % 0.00% 0.00% 26.71% 45.33% 13.92% -27.30% -
  Horiz. % 169.03% 0.00% 152.52% 120.36% 82.82% 72.70% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 30.56 29.13 28.19 24.06 15.90 16.59 9.30 21.91%
  YoY % 4.91% 3.33% 17.17% 51.32% -4.16% 78.39% -
  Horiz. % 328.60% 313.23% 303.12% 258.71% 170.97% 178.39% 100.00%
EPS 1.05 1.47 1.68 2.15 1.55 1.36 1.12 -1.07%
  YoY % -28.57% -12.50% -21.86% 38.71% 13.97% 21.43% -
  Horiz. % 93.75% 131.25% 150.00% 191.96% 138.39% 121.43% 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 0.4447 0.0000 0.4034 0.2984 0.1708 0.0978 0.1185 24.63%
  YoY % 0.00% 0.00% 35.19% 74.71% 74.64% -17.47% -
  Horiz. % 375.27% 0.00% 340.42% 251.81% 144.14% 82.53% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 -
P/RPS 2.74 3.13 4.18 5.09 1.61 0.84 2.16 4.04%
  YoY % -12.46% -25.12% -17.88% 216.15% 91.67% -61.11% -
  Horiz. % 126.85% 144.91% 193.52% 235.65% 74.54% 38.89% 100.00%
P/EPS 79.55 62.19 70.00 56.99 16.53 10.18 17.89 28.21%
  YoY % 27.91% -11.16% 22.83% 244.77% 62.38% -43.10% -
  Horiz. % 444.66% 347.62% 391.28% 318.56% 92.40% 56.90% 100.00%
EY 1.26 1.61 1.43 1.75 6.05 9.82 5.59 -21.97%
  YoY % -21.74% 12.59% -18.29% -71.07% -38.39% 75.67% -
  Horiz. % 22.54% 28.80% 25.58% 31.31% 108.23% 175.67% 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 1.88 0.00 2.92 4.10 1.50 1.42 1.70 1.69%
  YoY % 0.00% 0.00% -28.78% 173.33% 5.63% -16.47% -
  Horiz. % 110.59% 0.00% 171.76% 241.18% 88.24% 83.53% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 -
Price 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 -
P/RPS 2.69 3.18 3.64 5.71 2.36 0.74 2.39 1.99%
  YoY % -15.41% -12.64% -36.25% 141.95% 218.92% -69.04% -
  Horiz. % 112.55% 133.05% 152.30% 238.91% 98.74% 30.96% 100.00%
P/EPS 78.03 63.28 60.95 63.99 24.19 8.98 19.81 25.64%
  YoY % 23.31% 3.82% -4.75% 164.53% 169.38% -54.67% -
  Horiz. % 393.89% 319.43% 307.67% 323.02% 122.11% 45.33% 100.00%
EY 1.28 1.58 1.64 1.56 4.13 11.13 5.05 -20.43%
  YoY % -18.99% -3.66% 5.13% -62.23% -62.89% 120.40% -
  Horiz. % 25.35% 31.29% 32.48% 30.89% 81.78% 220.40% 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 0.00 2.54 4.61 2.20 1.25 1.88 -0.27%
  YoY % 0.00% 0.00% -44.90% 109.55% 76.00% -33.51% -
  Horiz. % 98.40% 0.00% 135.11% 245.21% 117.02% 66.49% 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
 
 

470  414  628  1043 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.395+0.025 
 AT 0.170.00 
 PA 0.19+0.005 
 JAKS 0.695+0.02 
 DNEX 0.29+0.01 
 PA-WB 0.125+0.015 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 
 MESTRON 0.2250.00 
 SCIB 2.89+0.35 

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!
PARTNERS & BROKERS