Highlights

[3A] YoY Cumulative Quarter Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     95.74%    YoY -     -12.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 167,342 161,148 150,334 143,326 138,700 118,382 78,249 13.50%
  YoY % 3.84% 7.19% 4.89% 3.34% 17.16% 51.29% -
  Horiz. % 213.86% 205.94% 192.12% 183.17% 177.25% 151.29% 100.00%
PBT 15,892 14,391 8,707 10,094 5,108 13,959 10,159 7.74%
  YoY % 10.43% 65.28% -13.74% 97.61% -63.41% 37.41% -
  Horiz. % 156.43% 141.66% 85.71% 99.36% 50.28% 137.41% 100.00%
Tax -5,382 -5,588 -3,529 -2,885 3,147 -3,389 -2,533 13.38%
  YoY % 3.69% -58.35% -22.32% -191.67% 192.86% -33.79% -
  Horiz. % 212.48% 220.61% 139.32% 113.90% -124.24% 133.79% 100.00%
NP 10,510 8,803 5,178 7,209 8,255 10,570 7,626 5.49%
  YoY % 19.39% 70.01% -28.17% -12.67% -21.90% 38.60% -
  Horiz. % 137.82% 115.43% 67.90% 94.53% 108.25% 138.60% 100.00%
NP to SH 10,510 8,803 5,178 7,209 8,282 10,570 7,626 5.49%
  YoY % 19.39% 70.01% -28.17% -12.96% -21.65% 38.60% -
  Horiz. % 137.82% 115.43% 67.90% 94.53% 108.60% 138.60% 100.00%
Tax Rate 33.87 % 38.83 % 40.53 % 28.58 % -61.61 % 24.28 % 24.93 % 5.24%
  YoY % -12.77% -4.19% 41.81% 146.39% -353.75% -2.61% -
  Horiz. % 135.86% 155.76% 162.58% 114.64% -247.13% 97.39% 100.00%
Total Cost 156,832 152,345 145,156 136,117 130,445 107,812 70,623 14.21%
  YoY % 2.95% 4.95% 6.64% 4.35% 20.99% 52.66% -
  Horiz. % 222.07% 215.72% 205.54% 192.74% 184.71% 152.66% 100.00%
Net Worth 242,595 227,109 218,809 0 198,491 146,797 84,039 19.32%
  YoY % 6.82% 3.79% 0.00% 0.00% 35.21% 74.68% -
  Horiz. % 288.67% 270.24% 260.36% 0.00% 236.19% 174.68% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 242,595 227,109 218,809 0 198,491 146,797 84,039 19.32%
  YoY % 6.82% 3.79% 0.00% 0.00% 35.21% 74.68% -
  Horiz. % 288.67% 270.24% 260.36% 0.00% 236.19% 174.68% 100.00%
NOSH 393,632 392,991 392,272 393,281 394,380 369,580 307,499 4.20%
  YoY % 0.16% 0.18% -0.26% -0.28% 6.71% 20.19% -
  Horiz. % 128.01% 127.80% 127.57% 127.90% 128.25% 120.19% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.28 % 5.46 % 3.44 % 5.03 % 5.95 % 8.93 % 9.75 % -7.07%
  YoY % 15.02% 58.72% -31.61% -15.46% -33.37% -8.41% -
  Horiz. % 64.41% 56.00% 35.28% 51.59% 61.03% 91.59% 100.00%
ROE 4.33 % 3.88 % 2.37 % - % 4.17 % 7.20 % 9.07 % -11.59%
  YoY % 11.60% 63.71% 0.00% 0.00% -42.08% -20.62% -
  Horiz. % 47.74% 42.78% 26.13% 0.00% 45.98% 79.38% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 42.51 41.01 38.32 36.44 35.17 32.03 25.45 8.92%
  YoY % 3.66% 7.02% 5.16% 3.61% 9.80% 25.85% -
  Horiz. % 167.03% 161.14% 150.57% 143.18% 138.19% 125.85% 100.00%
EPS 2.67 2.24 1.32 1.83 2.10 2.86 2.48 1.24%
  YoY % 19.20% 69.70% -27.87% -12.86% -26.57% 15.32% -
  Horiz. % 107.66% 90.32% 53.23% 73.79% 84.68% 115.32% 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 0.6163 0.5779 0.5578 0.0000 0.5033 0.3972 0.2733 14.51%
  YoY % 6.64% 3.60% 0.00% 0.00% 26.71% 45.33% -
  Horiz. % 225.50% 211.45% 204.10% 0.00% 184.16% 145.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 34.01 32.75 30.56 29.13 28.19 24.06 15.90 13.50%
  YoY % 3.85% 7.17% 4.91% 3.33% 17.17% 51.32% -
  Horiz. % 213.90% 205.97% 192.20% 183.21% 177.30% 151.32% 100.00%
EPS 2.14 1.79 1.05 1.47 1.68 2.15 1.55 5.52%
  YoY % 19.55% 70.48% -28.57% -12.50% -21.86% 38.71% -
  Horiz. % 138.06% 115.48% 67.74% 94.84% 108.39% 138.71% 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 0.4931 0.4616 0.4447 0.0000 0.4034 0.2984 0.1708 19.32%
  YoY % 6.82% 3.80% 0.00% 0.00% 35.19% 74.71% -
  Horiz. % 288.70% 270.26% 260.36% 0.00% 236.18% 174.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0900 0.8850 1.0500 1.1400 1.4700 1.6300 0.4100 -
P/RPS 2.56 2.16 2.74 3.13 4.18 5.09 1.61 8.03%
  YoY % 18.52% -21.17% -12.46% -25.12% -17.88% 216.15% -
  Horiz. % 159.01% 134.16% 170.19% 194.41% 259.63% 316.15% 100.00%
P/EPS 40.82 39.51 79.55 62.19 70.00 56.99 16.53 16.25%
  YoY % 3.32% -50.33% 27.91% -11.16% 22.83% 244.77% -
  Horiz. % 246.94% 239.02% 481.25% 376.23% 423.47% 344.77% 100.00%
EY 2.45 2.53 1.26 1.61 1.43 1.75 6.05 -13.98%
  YoY % -3.16% 100.79% -21.74% 12.59% -18.29% -71.07% -
  Horiz. % 40.50% 41.82% 20.83% 26.61% 23.64% 28.93% 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 1.77 1.53 1.88 0.00 2.92 4.10 1.50 2.80%
  YoY % 15.69% -18.62% 0.00% 0.00% -28.78% 173.33% -
  Horiz. % 118.00% 102.00% 125.33% 0.00% 194.67% 273.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 -
Price 0.9850 0.9800 1.0300 1.1600 1.2800 1.8300 0.6000 -
P/RPS 2.32 2.39 2.69 3.18 3.64 5.71 2.36 -0.28%
  YoY % -2.93% -11.15% -15.41% -12.64% -36.25% 141.95% -
  Horiz. % 98.31% 101.27% 113.98% 134.75% 154.24% 241.95% 100.00%
P/EPS 36.89 43.75 78.03 63.28 60.95 63.99 24.19 7.28%
  YoY % -15.68% -43.93% 23.31% 3.82% -4.75% 164.53% -
  Horiz. % 152.50% 180.86% 322.57% 261.60% 251.96% 264.53% 100.00%
EY 2.71 2.29 1.28 1.58 1.64 1.56 4.13 -6.78%
  YoY % 18.34% 78.91% -18.99% -3.66% 5.13% -62.23% -
  Horiz. % 65.62% 55.45% 30.99% 38.26% 39.71% 37.77% 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 1.60 1.70 1.85 0.00 2.54 4.61 2.20 -5.17%
  YoY % -5.88% -8.11% 0.00% 0.00% -44.90% 109.55% -
  Horiz. % 72.73% 77.27% 84.09% 0.00% 115.45% 209.55% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers