Highlights

[3A] YoY Quarter Result on 2007-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 31-Jul-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Jun-2007  [#2]
Profit Trend QoQ -     42.12%    YoY -     70.04%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 57,056 45,175 44,098 23,296 21,050 17,164 16,139 23.41%
  YoY % 26.30% 2.44% 89.29% 10.67% 22.64% 6.35% -
  Horiz. % 353.53% 279.91% 273.24% 144.35% 130.43% 106.35% 100.00%
PBT 6,583 7,265 6,085 3,641 2,237 1,526 1,886 23.15%
  YoY % -9.39% 19.39% 67.12% 62.76% 46.59% -19.09% -
  Horiz. % 349.05% 385.21% 322.64% 193.05% 118.61% 80.91% 100.00%
Tax -1,960 -1,777 -1,417 -395 -328 -68 -594 22.00%
  YoY % -10.30% -25.41% -258.73% -20.43% -382.35% 88.55% -
  Horiz. % 329.97% 299.16% 238.55% 66.50% 55.22% 11.45% 100.00%
NP 4,623 5,488 4,668 3,246 1,909 1,458 1,292 23.66%
  YoY % -15.76% 17.57% 43.81% 70.04% 30.93% 12.85% -
  Horiz. % 357.82% 424.77% 361.30% 251.24% 147.76% 112.85% 100.00%
NP to SH 4,623 5,488 4,668 3,246 1,909 1,458 1,292 23.66%
  YoY % -15.76% 17.57% 43.81% 70.04% 30.93% 12.85% -
  Horiz. % 357.82% 424.77% 361.30% 251.24% 147.76% 112.85% 100.00%
Tax Rate 29.77 % 24.46 % 23.29 % 10.85 % 14.66 % 4.46 % 31.50 % -0.94%
  YoY % 21.71% 5.02% 114.65% -25.99% 228.70% -85.84% -
  Horiz. % 94.51% 77.65% 73.94% 34.44% 46.54% 14.16% 100.00%
Total Cost 52,433 39,687 39,430 20,050 19,141 15,706 14,847 23.39%
  YoY % 32.12% 0.65% 96.66% 4.75% 21.87% 5.79% -
  Horiz. % 353.16% 267.31% 265.58% 135.04% 128.92% 105.79% 100.00%
Net Worth 146,900 84,262 50,217 58,856 49,458 44,440 35,431 26.73%
  YoY % 74.34% 67.79% -14.68% 19.00% 11.29% 25.43% -
  Horiz. % 414.60% 237.82% 141.73% 166.11% 139.59% 125.43% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 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
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 146,900 84,262 50,217 58,856 49,458 44,440 35,431 26.73%
  YoY % 74.34% 67.79% -14.68% 19.00% 11.29% 25.43% -
  Horiz. % 414.60% 237.82% 141.73% 166.11% 139.59% 125.43% 100.00%
NOSH 369,840 308,314 209,327 178,351 175,137 140,192 140,434 17.51%
  YoY % 19.96% 47.29% 17.37% 1.84% 24.93% -0.17% -
  Horiz. % 263.35% 219.54% 149.06% 127.00% 124.71% 99.83% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 8.10 % 12.15 % 10.59 % 13.93 % 9.07 % 8.49 % 8.01 % 0.19%
  YoY % -33.33% 14.73% -23.98% 53.58% 6.83% 5.99% -
  Horiz. % 101.12% 151.69% 132.21% 173.91% 113.23% 105.99% 100.00%
ROE 3.15 % 6.51 % 9.30 % 5.52 % 3.86 % 3.28 % 3.65 % -2.42%
  YoY % -51.61% -30.00% 68.48% 43.01% 17.68% -10.14% -
  Horiz. % 86.30% 178.36% 254.79% 151.23% 105.75% 89.86% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 15.43 14.65 21.07 13.06 12.02 12.24 11.49 5.03%
  YoY % 5.32% -30.47% 61.33% 8.65% -1.80% 6.53% -
  Horiz. % 134.29% 127.50% 183.38% 113.66% 104.61% 106.53% 100.00%
EPS 1.25 1.78 2.23 1.82 1.09 1.04 0.92 5.24%
  YoY % -29.78% -20.18% 22.53% 66.97% 4.81% 13.04% -
  Horiz. % 135.87% 193.48% 242.39% 197.83% 118.48% 113.04% 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 0.3972 0.2733 0.2399 0.3300 0.2824 0.3170 0.2523 7.85%
  YoY % 45.33% 13.92% -27.30% 16.86% -10.91% 25.64% -
  Horiz. % 157.43% 108.32% 95.09% 130.80% 111.93% 125.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 11.60 9.18 8.96 4.73 4.28 3.49 3.28 23.42%
  YoY % 26.36% 2.46% 89.43% 10.51% 22.64% 6.40% -
  Horiz. % 353.66% 279.88% 273.17% 144.21% 130.49% 106.40% 100.00%
EPS 0.94 1.12 0.95 0.66 0.39 0.30 0.26 23.87%
  YoY % -16.07% 17.89% 43.94% 69.23% 30.00% 15.38% -
  Horiz. % 361.54% 430.77% 365.38% 253.85% 150.00% 115.38% 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 0.2986 0.1713 0.1021 0.1196 0.1005 0.0903 0.0720 26.74%
  YoY % 74.31% 67.78% -14.63% 19.00% 11.30% 25.42% -
  Horiz. % 414.72% 237.92% 141.81% 166.11% 139.58% 125.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.6300 0.4100 0.3400 0.5600 0.1900 0.2600 0.2400 -
P/RPS 10.57 2.80 1.61 4.29 1.58 2.12 2.09 31.00%
  YoY % 277.50% 73.91% -62.47% 171.52% -25.47% 1.44% -
  Horiz. % 505.74% 133.97% 77.03% 205.26% 75.60% 101.44% 100.00%
P/EPS 130.40 23.03 15.25 30.77 17.43 25.00 26.09 30.74%
  YoY % 466.22% 51.02% -50.44% 76.53% -30.28% -4.18% -
  Horiz. % 499.81% 88.27% 58.45% 117.94% 66.81% 95.82% 100.00%
EY 0.77 4.34 6.56 3.25 5.74 4.00 3.83 -23.45%
  YoY % -82.26% -33.84% 101.85% -43.38% 43.50% 4.44% -
  Horiz. % 20.10% 113.32% 171.28% 84.86% 149.87% 104.44% 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 4.10 1.50 1.42 1.70 0.67 0.82 0.95 27.58%
  YoY % 173.33% 5.63% -16.47% 153.73% -18.29% -13.68% -
  Horiz. % 431.58% 157.89% 149.47% 178.95% 70.53% 86.32% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 -
Price 1.8300 0.6000 0.3000 0.6200 0.1900 0.1900 0.2300 -
P/RPS 11.86 4.09 1.42 4.75 1.58 1.55 2.00 34.52%
  YoY % 189.98% 188.03% -70.11% 200.63% 1.94% -22.50% -
  Horiz. % 593.00% 204.50% 71.00% 237.50% 79.00% 77.50% 100.00%
P/EPS 146.40 33.71 13.45 34.07 17.43 18.27 25.00 34.24%
  YoY % 334.29% 150.63% -60.52% 95.47% -4.60% -26.92% -
  Horiz. % 585.60% 134.84% 53.80% 136.28% 69.72% 73.08% 100.00%
EY 0.68 2.97 7.43 2.94 5.74 5.47 4.00 -25.56%
  YoY % -77.10% -60.03% 152.72% -48.78% 4.94% 36.75% -
  Horiz. % 17.00% 74.25% 185.75% 73.50% 143.50% 136.75% 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 4.61 2.20 1.25 1.88 0.67 0.60 0.91 31.04%
  YoY % 109.55% 76.00% -33.51% 180.60% 11.67% -34.07% -
  Horiz. % 506.59% 241.76% 137.36% 206.59% 73.63% 65.93% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

502  450  609  994 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.195+0.01 
 JAKS 0.685+0.01 
 DNEX 0.29+0.01 
 SCIB 3.00+0.46 
 KSTAR 0.12-0.025 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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