Highlights

[3A] YoY Cumulative Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     77.34%    YoY -     47.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 223,543 203,640 184,122 123,385 120,075 73,479 62,579 23.62%
  YoY % 9.77% 10.60% 49.23% 2.76% 63.41% 17.42% -
  Horiz. % 357.22% 325.41% 294.22% 197.17% 191.88% 117.42% 100.00%
PBT 15,564 9,634 17,287 17,214 11,919 9,560 5,919 17.47%
  YoY % 61.55% -44.27% 0.42% 44.42% 24.68% 61.51% -
  Horiz. % 262.95% 162.76% 292.06% 290.83% 201.37% 161.51% 100.00%
Tax -3,879 946 -4,061 -3,690 -2,759 -1,068 -766 31.01%
  YoY % -510.04% 123.29% -10.05% -33.74% -158.33% -39.43% -
  Horiz. % 506.40% -123.50% 530.16% 481.72% 360.18% 139.43% 100.00%
NP 11,685 10,580 13,226 13,524 9,160 8,492 5,153 14.61%
  YoY % 10.44% -20.01% -2.20% 47.64% 7.87% 64.80% -
  Horiz. % 226.76% 205.32% 256.67% 262.45% 177.76% 164.80% 100.00%
NP to SH 11,685 11,141 13,226 13,524 9,160 8,492 5,153 14.61%
  YoY % 4.88% -15.76% -2.20% 47.64% 7.87% 64.80% -
  Horiz. % 226.76% 216.20% 256.67% 262.45% 177.76% 164.80% 100.00%
Tax Rate 24.92 % -9.82 % 23.49 % 21.44 % 23.15 % 11.17 % 12.94 % 11.53%
  YoY % 353.77% -141.81% 9.56% -7.39% 107.25% -13.68% -
  Horiz. % 192.58% -75.89% 181.53% 165.69% 178.90% 86.32% 100.00%
Total Cost 211,858 193,060 170,896 109,861 110,915 64,987 57,426 24.28%
  YoY % 9.74% 12.97% 55.56% -0.95% 70.67% 13.17% -
  Horiz. % 368.92% 336.19% 297.59% 191.31% 193.14% 113.17% 100.00%
Net Worth 0 201,010 181,717 90,108 0 61,893 50,793 -
  YoY % 0.00% 10.62% 101.66% 0.00% 0.00% 21.85% -
  Horiz. % 0.00% 395.74% 357.75% 177.40% 0.00% 121.85% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 4,496 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 33.99 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 201,010 181,717 90,108 0 61,893 50,793 -
  YoY % 0.00% 10.62% 101.66% 0.00% 0.00% 21.85% -
  Horiz. % 0.00% 395.74% 357.75% 177.40% 0.00% 121.85% 100.00%
NOSH 393,028 393,674 374,674 308,063 236,487 178,778 175,272 14.39%
  YoY % -0.16% 5.07% 21.62% 30.27% 32.28% 2.00% -
  Horiz. % 224.24% 224.61% 213.77% 175.76% 134.93% 102.00% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.23 % 5.20 % 7.18 % 10.96 % 7.63 % 11.56 % 8.23 % -7.27%
  YoY % 0.58% -27.58% -34.49% 43.64% -34.00% 40.46% -
  Horiz. % 63.55% 63.18% 87.24% 133.17% 92.71% 140.46% 100.00%
ROE - % 5.54 % 7.28 % 15.01 % - % 13.72 % 10.14 % -
  YoY % 0.00% -23.90% -51.50% 0.00% 0.00% 35.31% -
  Horiz. % 0.00% 54.64% 71.79% 148.03% 0.00% 135.31% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 56.88 51.73 49.14 40.05 50.77 41.10 35.70 8.06%
  YoY % 9.96% 5.27% 22.70% -21.11% 23.53% 15.13% -
  Horiz. % 159.33% 144.90% 137.65% 112.18% 142.21% 115.13% 100.00%
EPS 2.97 2.83 3.53 4.39 2.97 4.75 2.94 0.17%
  YoY % 4.95% -19.83% -19.59% 47.81% -37.47% 61.56% -
  Horiz. % 101.02% 96.26% 120.07% 149.32% 101.02% 161.56% 100.00%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 0.2898 -
  YoY % 0.00% 5.28% 65.81% 0.00% 0.00% 19.46% -
  Horiz. % 0.00% 176.19% 167.36% 100.93% 0.00% 119.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 45.44 41.39 37.42 25.08 24.41 14.93 12.72 23.62%
  YoY % 9.78% 10.61% 49.20% 2.74% 63.50% 17.37% -
  Horiz. % 357.23% 325.39% 294.18% 197.17% 191.90% 117.37% 100.00%
EPS 2.38 2.26 2.69 2.75 1.86 1.73 1.05 14.60%
  YoY % 5.31% -15.99% -2.18% 47.85% 7.51% 64.76% -
  Horiz. % 226.67% 215.24% 256.19% 261.90% 177.14% 164.76% 100.00%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.4086 0.3693 0.1831 0.0000 0.1258 0.1032 -
  YoY % 0.00% 10.64% 101.69% 0.00% 0.00% 21.90% -
  Horiz. % 0.00% 395.93% 357.85% 177.42% 0.00% 121.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 0.2000 -
P/RPS 1.76 2.20 3.60 2.05 0.71 1.44 0.56 21.01%
  YoY % -20.00% -38.89% 75.61% 188.73% -50.69% 157.14% -
  Horiz. % 314.29% 392.86% 642.86% 366.07% 126.79% 257.14% 100.00%
P/EPS 33.64 40.28 50.14 18.68 9.29 12.42 6.80 30.50%
  YoY % -16.48% -19.66% 168.42% 101.08% -25.20% 82.65% -
  Horiz. % 494.71% 592.35% 737.35% 274.71% 136.62% 182.65% 100.00%
EY 2.97 2.48 1.99 5.35 10.76 8.05 14.70 -23.38%
  YoY % 19.76% 24.62% -62.80% -50.28% 33.66% -45.24% -
  Horiz. % 20.20% 16.87% 13.54% 36.39% 73.20% 54.76% 100.00%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.23 3.65 2.80 0.00 1.70 0.69 -
  YoY % 0.00% -38.90% 30.36% 0.00% 0.00% 146.38% -
  Horiz. % 0.00% 323.19% 528.99% 405.80% 0.00% 246.38% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 -
Price 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 0.2300 -
P/RPS 1.93 2.28 3.17 3.60 0.67 1.53 0.64 20.18%
  YoY % -15.35% -28.08% -11.94% 437.31% -56.21% 139.06% -
  Horiz. % 301.56% 356.25% 495.31% 562.50% 104.69% 239.06% 100.00%
P/EPS 37.00 41.70 44.19 32.80 8.78 13.26 7.82 29.54%
  YoY % -11.27% -5.63% 34.73% 273.58% -33.79% 69.57% -
  Horiz. % 473.15% 533.25% 565.09% 419.44% 112.28% 169.57% 100.00%
EY 2.70 2.40 2.26 3.05 11.39 7.54 12.78 -22.81%
  YoY % 12.50% 6.19% -25.90% -73.22% 51.06% -41.00% -
  Horiz. % 21.13% 18.78% 17.68% 23.87% 89.12% 59.00% 100.00%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.31 3.22 4.92 0.00 1.82 0.79 -
  YoY % 0.00% -28.26% -34.55% 0.00% 0.00% 130.38% -
  Horiz. % 0.00% 292.41% 407.59% 622.78% 0.00% 230.38% 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