Highlights

[3A] YoY Quarter Result on 2009-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 13-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Jun-2009  [#2]
Profit Trend QoQ -     156.81%    YoY -     17.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 71,887 72,987 57,056 45,175 44,098 23,296 21,050 22.69%
  YoY % -1.51% 27.92% 26.30% 2.44% 89.29% 10.67% -
  Horiz. % 341.51% 346.73% 271.05% 214.61% 209.49% 110.67% 100.00%
PBT 5,157 2,791 6,583 7,265 6,085 3,641 2,237 14.92%
  YoY % 84.77% -57.60% -9.39% 19.39% 67.12% 62.76% -
  Horiz. % 230.53% 124.77% 294.28% 324.77% 272.02% 162.76% 100.00%
Tax -1,578 1,413 -1,960 -1,777 -1,417 -395 -328 29.90%
  YoY % -211.68% 172.09% -10.30% -25.41% -258.73% -20.43% -
  Horiz. % 481.10% -430.79% 597.56% 541.77% 432.01% 120.43% 100.00%
NP 3,579 4,204 4,623 5,488 4,668 3,246 1,909 11.03%
  YoY % -14.87% -9.06% -15.76% 17.57% 43.81% 70.04% -
  Horiz. % 187.48% 220.22% 242.17% 287.48% 244.53% 170.04% 100.00%
NP to SH 3,579 4,299 4,623 5,488 4,668 3,246 1,909 11.03%
  YoY % -16.75% -7.01% -15.76% 17.57% 43.81% 70.04% -
  Horiz. % 187.48% 225.20% 242.17% 287.48% 244.53% 170.04% 100.00%
Tax Rate 30.60 % -50.63 % 29.77 % 24.46 % 23.29 % 10.85 % 14.66 % 13.04%
  YoY % 160.44% -270.07% 21.71% 5.02% 114.65% -25.99% -
  Horiz. % 208.73% -345.36% 203.07% 166.85% 158.87% 74.01% 100.00%
Total Cost 68,308 68,783 52,433 39,687 39,430 20,050 19,141 23.59%
  YoY % -0.69% 31.18% 32.12% 0.65% 96.66% 4.75% -
  Horiz. % 356.87% 359.35% 273.93% 207.34% 206.00% 104.75% 100.00%
Net Worth 0 198,503 146,900 84,262 50,217 58,856 49,458 -
  YoY % 0.00% 35.13% 74.34% 67.79% -14.68% 19.00% -
  Horiz. % 0.00% 401.35% 297.02% 170.37% 101.53% 119.00% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 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
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 198,503 146,900 84,262 50,217 58,856 49,458 -
  YoY % 0.00% 35.13% 74.34% 67.79% -14.68% 19.00% -
  Horiz. % 0.00% 401.35% 297.02% 170.37% 101.53% 119.00% 100.00%
NOSH 394,693 394,403 369,840 308,314 209,327 178,351 175,137 14.49%
  YoY % 0.07% 6.64% 19.96% 47.29% 17.37% 1.84% -
  Horiz. % 225.36% 225.20% 211.17% 176.04% 119.52% 101.84% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.98 % 5.76 % 8.10 % 12.15 % 10.59 % 13.93 % 9.07 % -9.50%
  YoY % -13.54% -28.89% -33.33% 14.73% -23.98% 53.58% -
  Horiz. % 54.91% 63.51% 89.31% 133.96% 116.76% 153.58% 100.00%
ROE - % 2.17 % 3.15 % 6.51 % 9.30 % 5.52 % 3.86 % -
  YoY % 0.00% -31.11% -51.61% -30.00% 68.48% 43.01% -
  Horiz. % 0.00% 56.22% 81.61% 168.65% 240.93% 143.01% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 18.21 18.51 15.43 14.65 21.07 13.06 12.02 7.16%
  YoY % -1.62% 19.96% 5.32% -30.47% 61.33% 8.65% -
  Horiz. % 151.50% 153.99% 128.37% 121.88% 175.29% 108.65% 100.00%
EPS 0.91 1.09 1.25 1.78 2.23 1.82 1.09 -2.96%
  YoY % -16.51% -12.80% -29.78% -20.18% 22.53% 66.97% -
  Horiz. % 83.49% 100.00% 114.68% 163.30% 204.59% 166.97% 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 0.0000 0.5033 0.3972 0.2733 0.2399 0.3300 0.2824 -
  YoY % 0.00% 26.71% 45.33% 13.92% -27.30% 16.86% -
  Horiz. % 0.00% 178.22% 140.65% 96.78% 84.95% 116.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.61 14.83 11.60 9.18 8.96 4.73 4.28 22.68%
  YoY % -1.48% 27.84% 26.36% 2.46% 89.43% 10.51% -
  Horiz. % 341.36% 346.50% 271.03% 214.49% 209.35% 110.51% 100.00%
EPS 0.73 0.87 0.94 1.12 0.95 0.66 0.39 11.00%
  YoY % -16.09% -7.45% -16.07% 17.89% 43.94% 69.23% -
  Horiz. % 187.18% 223.08% 241.03% 287.18% 243.59% 169.23% 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 0.0000 0.4035 0.2986 0.1713 0.1021 0.1196 0.1005 -
  YoY % 0.00% 35.13% 74.31% 67.78% -14.63% 19.00% -
  Horiz. % 0.00% 401.49% 297.11% 170.45% 101.59% 119.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 0.1900 -
P/RPS 6.26 7.94 10.57 2.80 1.61 4.29 1.58 25.77%
  YoY % -21.16% -24.88% 277.50% 73.91% -62.47% 171.52% -
  Horiz. % 396.20% 502.53% 668.99% 177.22% 101.90% 271.52% 100.00%
P/EPS 125.72 134.86 130.40 23.03 15.25 30.77 17.43 38.96%
  YoY % -6.78% 3.42% 466.22% 51.02% -50.44% 76.53% -
  Horiz. % 721.29% 773.72% 748.14% 132.13% 87.49% 176.53% 100.00%
EY 0.80 0.74 0.77 4.34 6.56 3.25 5.74 -27.97%
  YoY % 8.11% -3.90% -82.26% -33.84% 101.85% -43.38% -
  Horiz. % 13.94% 12.89% 13.41% 75.61% 114.29% 56.62% 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 0.00 2.92 4.10 1.50 1.42 1.70 0.67 -
  YoY % 0.00% -28.78% 173.33% 5.63% -16.47% 153.73% -
  Horiz. % 0.00% 435.82% 611.94% 223.88% 211.94% 253.73% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 -
Price 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 0.1900 -
P/RPS 6.37 6.92 11.86 4.09 1.42 4.75 1.58 26.13%
  YoY % -7.95% -41.65% 189.98% 188.03% -70.11% 200.63% -
  Horiz. % 403.16% 437.97% 750.63% 258.86% 89.87% 300.63% 100.00%
P/EPS 127.93 117.43 146.40 33.71 13.45 34.07 17.43 39.36%
  YoY % 8.94% -19.79% 334.29% 150.63% -60.52% 95.47% -
  Horiz. % 733.96% 673.72% 839.93% 193.40% 77.17% 195.47% 100.00%
EY 0.78 0.85 0.68 2.97 7.43 2.94 5.74 -28.28%
  YoY % -8.24% 25.00% -77.10% -60.03% 152.72% -48.78% -
  Horiz. % 13.59% 14.81% 11.85% 51.74% 129.44% 51.22% 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 0.00 2.54 4.61 2.20 1.25 1.88 0.67 -
  YoY % 0.00% -44.90% 109.55% 76.00% -33.51% 180.60% -
  Horiz. % 0.00% 379.10% 688.06% 328.36% 186.57% 280.60% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers