Highlights

[3A] YoY Cumulative Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     25.13%    YoY -     -2.20%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 225,103 223,543 203,640 184,122 123,385 120,075 73,479 20.49%
  YoY % 0.70% 9.77% 10.60% 49.23% 2.76% 63.41% -
  Horiz. % 306.35% 304.23% 277.14% 250.58% 167.92% 163.41% 100.00%
PBT 11,379 15,564 9,634 17,287 17,214 11,919 9,560 2.94%
  YoY % -26.89% 61.55% -44.27% 0.42% 44.42% 24.68% -
  Horiz. % 119.03% 162.80% 100.77% 180.83% 180.06% 124.68% 100.00%
Tax -4,424 -3,879 946 -4,061 -3,690 -2,759 -1,068 26.70%
  YoY % -14.05% -510.04% 123.29% -10.05% -33.74% -158.33% -
  Horiz. % 414.23% 363.20% -88.58% 380.24% 345.51% 258.33% 100.00%
NP 6,955 11,685 10,580 13,226 13,524 9,160 8,492 -3.27%
  YoY % -40.48% 10.44% -20.01% -2.20% 47.64% 7.87% -
  Horiz. % 81.90% 137.60% 124.59% 155.75% 159.26% 107.87% 100.00%
NP to SH 6,955 11,685 11,141 13,226 13,524 9,160 8,492 -3.27%
  YoY % -40.48% 4.88% -15.76% -2.20% 47.64% 7.87% -
  Horiz. % 81.90% 137.60% 131.19% 155.75% 159.26% 107.87% 100.00%
Tax Rate 38.88 % 24.92 % -9.82 % 23.49 % 21.44 % 23.15 % 11.17 % 23.08%
  YoY % 56.02% 353.77% -141.81% 9.56% -7.39% 107.25% -
  Horiz. % 348.08% 223.10% -87.91% 210.30% 191.94% 207.25% 100.00%
Total Cost 218,148 211,858 193,060 170,896 109,861 110,915 64,987 22.34%
  YoY % 2.97% 9.74% 12.97% 55.56% -0.95% 70.67% -
  Horiz. % 335.68% 326.00% 297.07% 262.97% 169.05% 170.67% 100.00%
Net Worth 219,848 0 201,010 181,717 90,108 0 61,893 23.50%
  YoY % 0.00% 0.00% 10.62% 101.66% 0.00% 0.00% -
  Horiz. % 355.21% 0.00% 324.77% 293.60% 145.59% 0.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 4,496 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 219,848 0 201,010 181,717 90,108 0 61,893 23.50%
  YoY % 0.00% 0.00% 10.62% 101.66% 0.00% 0.00% -
  Horiz. % 355.21% 0.00% 324.77% 293.60% 145.59% 0.00% 100.00%
NOSH 392,937 393,028 393,674 374,674 308,063 236,487 178,778 14.01%
  YoY % -0.02% -0.16% 5.07% 21.62% 30.27% 32.28% -
  Horiz. % 219.79% 219.84% 220.20% 209.57% 172.32% 132.28% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.09 % 5.23 % 5.20 % 7.18 % 10.96 % 7.63 % 11.56 % -19.72%
  YoY % -40.92% 0.58% -27.58% -34.49% 43.64% -34.00% -
  Horiz. % 26.73% 45.24% 44.98% 62.11% 94.81% 66.00% 100.00%
ROE 3.16 % - % 5.54 % 7.28 % 15.01 % - % 13.72 % -21.69%
  YoY % 0.00% 0.00% -23.90% -51.50% 0.00% 0.00% -
  Horiz. % 23.03% 0.00% 40.38% 53.06% 109.40% 0.00% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 57.29 56.88 51.73 49.14 40.05 50.77 41.10 5.69%
  YoY % 0.72% 9.96% 5.27% 22.70% -21.11% 23.53% -
  Horiz. % 139.39% 138.39% 125.86% 119.56% 97.45% 123.53% 100.00%
EPS 1.77 2.97 2.83 3.53 4.39 2.97 4.75 -15.16%
  YoY % -40.40% 4.95% -19.83% -19.59% 47.81% -37.47% -
  Horiz. % 37.26% 62.53% 59.58% 74.32% 92.42% 62.53% 100.00%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 8.32%
  YoY % 0.00% 0.00% 5.28% 65.81% 0.00% 0.00% -
  Horiz. % 161.61% 0.00% 147.49% 140.09% 84.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 45.75 45.44 41.39 37.42 25.08 24.41 14.93 20.50%
  YoY % 0.68% 9.78% 10.61% 49.20% 2.74% 63.50% -
  Horiz. % 306.43% 304.35% 277.23% 250.64% 167.98% 163.50% 100.00%
EPS 1.41 2.38 2.26 2.69 2.75 1.86 1.73 -3.35%
  YoY % -40.76% 5.31% -15.99% -2.18% 47.85% 7.51% -
  Horiz. % 81.50% 137.57% 130.64% 155.49% 158.96% 107.51% 100.00%
DPS 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4468 0.0000 0.4086 0.3693 0.1831 0.0000 0.1258 23.50%
  YoY % 0.00% 0.00% 10.64% 101.69% 0.00% 0.00% -
  Horiz. % 355.17% 0.00% 324.80% 293.56% 145.55% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 -
P/RPS 1.73 1.76 2.20 3.60 2.05 0.71 1.44 3.10%
  YoY % -1.70% -20.00% -38.89% 75.61% 188.73% -50.69% -
  Horiz. % 120.14% 122.22% 152.78% 250.00% 142.36% 49.31% 100.00%
P/EPS 55.93 33.64 40.28 50.14 18.68 9.29 12.42 28.48%
  YoY % 66.26% -16.48% -19.66% 168.42% 101.08% -25.20% -
  Horiz. % 450.32% 270.85% 324.32% 403.70% 150.40% 74.80% 100.00%
EY 1.79 2.97 2.48 1.99 5.35 10.76 8.05 -22.15%
  YoY % -39.73% 19.76% 24.62% -62.80% -50.28% 33.66% -
  Horiz. % 22.24% 36.89% 30.81% 24.72% 66.46% 133.66% 100.00%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.77 0.00 2.23 3.65 2.80 0.00 1.70 0.67%
  YoY % 0.00% 0.00% -38.90% 30.36% 0.00% 0.00% -
  Horiz. % 104.12% 0.00% 131.18% 214.71% 164.71% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 -
Price 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 -
P/RPS 1.62 1.93 2.28 3.17 3.60 0.67 1.53 0.96%
  YoY % -16.06% -15.35% -28.08% -11.94% 437.31% -56.21% -
  Horiz. % 105.88% 126.14% 149.02% 207.19% 235.29% 43.79% 100.00%
P/EPS 52.54 37.00 41.70 44.19 32.80 8.78 13.26 25.77%
  YoY % 42.00% -11.27% -5.63% 34.73% 273.58% -33.79% -
  Horiz. % 396.23% 279.03% 314.48% 333.26% 247.36% 66.21% 100.00%
EY 1.90 2.70 2.40 2.26 3.05 11.39 7.54 -20.51%
  YoY % -29.63% 12.50% 6.19% -25.90% -73.22% 51.06% -
  Horiz. % 25.20% 35.81% 31.83% 29.97% 40.45% 151.06% 100.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 0.00 2.31 3.22 4.92 0.00 1.82 -1.52%
  YoY % 0.00% 0.00% -28.26% -34.55% 0.00% 0.00% -
  Horiz. % 91.21% 0.00% 126.92% 176.92% 270.33% 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.
 


 

226  282  500  1255 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers