Highlights

[3A] YoY Quarter Result on 2011-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Jun-2011  [#2]
Profit Trend QoQ -     7.93%    YoY -     -7.01%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 84,510 76,507 71,887 72,987 57,056 45,175 44,098 11.44%
  YoY % 10.46% 6.43% -1.51% 27.92% 26.30% 2.44% -
  Horiz. % 191.64% 173.49% 163.02% 165.51% 129.38% 102.44% 100.00%
PBT 8,616 4,339 5,157 2,791 6,583 7,265 6,085 5.97%
  YoY % 98.57% -15.86% 84.77% -57.60% -9.39% 19.39% -
  Horiz. % 141.59% 71.31% 84.75% 45.87% 108.18% 119.39% 100.00%
Tax -3,413 -1,892 -1,578 1,413 -1,960 -1,777 -1,417 15.77%
  YoY % -80.39% -19.90% -211.68% 172.09% -10.30% -25.41% -
  Horiz. % 240.86% 133.52% 111.36% -99.72% 138.32% 125.41% 100.00%
NP 5,203 2,447 3,579 4,204 4,623 5,488 4,668 1.82%
  YoY % 112.63% -31.63% -14.87% -9.06% -15.76% 17.57% -
  Horiz. % 111.46% 52.42% 76.67% 90.06% 99.04% 117.57% 100.00%
NP to SH 5,203 2,447 3,579 4,299 4,623 5,488 4,668 1.82%
  YoY % 112.63% -31.63% -16.75% -7.01% -15.76% 17.57% -
  Horiz. % 111.46% 52.42% 76.67% 92.10% 99.04% 117.57% 100.00%
Tax Rate 39.61 % 43.60 % 30.60 % -50.63 % 29.77 % 24.46 % 23.29 % 9.25%
  YoY % -9.15% 42.48% 160.44% -270.07% 21.71% 5.02% -
  Horiz. % 170.07% 187.20% 131.39% -217.39% 127.82% 105.02% 100.00%
Total Cost 79,307 74,060 68,308 68,783 52,433 39,687 39,430 12.35%
  YoY % 7.08% 8.42% -0.69% 31.18% 32.12% 0.65% -
  Horiz. % 201.13% 187.83% 173.24% 174.44% 132.98% 100.65% 100.00%
Net Worth 227,788 220,151 0 198,503 146,900 84,262 50,217 28.65%
  YoY % 3.47% 0.00% 0.00% 35.13% 74.34% 67.79% -
  Horiz. % 453.60% 438.39% 0.00% 395.29% 292.53% 167.79% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 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
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 227,788 220,151 0 198,503 146,900 84,262 50,217 28.65%
  YoY % 3.47% 0.00% 0.00% 35.13% 74.34% 67.79% -
  Horiz. % 453.60% 438.39% 0.00% 395.29% 292.53% 167.79% 100.00%
NOSH 394,166 394,677 394,693 394,403 369,840 308,314 209,327 11.12%
  YoY % -0.13% -0.00% 0.07% 6.64% 19.96% 47.29% -
  Horiz. % 188.30% 188.55% 188.55% 188.41% 176.68% 147.29% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.16 % 3.20 % 4.98 % 5.76 % 8.10 % 12.15 % 10.59 % -8.63%
  YoY % 92.50% -35.74% -13.54% -28.89% -33.33% 14.73% -
  Horiz. % 58.17% 30.22% 47.03% 54.39% 76.49% 114.73% 100.00%
ROE 2.28 % 1.11 % - % 2.17 % 3.15 % 6.51 % 9.30 % -20.88%
  YoY % 105.41% 0.00% 0.00% -31.11% -51.61% -30.00% -
  Horiz. % 24.52% 11.94% 0.00% 23.33% 33.87% 70.00% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 21.44 19.38 18.21 18.51 15.43 14.65 21.07 0.29%
  YoY % 10.63% 6.43% -1.62% 19.96% 5.32% -30.47% -
  Horiz. % 101.76% 91.98% 86.43% 87.85% 73.23% 69.53% 100.00%
EPS 1.32 0.62 0.91 1.09 1.25 1.78 2.23 -8.36%
  YoY % 112.90% -31.87% -16.51% -12.80% -29.78% -20.18% -
  Horiz. % 59.19% 27.80% 40.81% 48.88% 56.05% 79.82% 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 0.5779 0.5578 0.0000 0.5033 0.3972 0.2733 0.2399 15.77%
  YoY % 3.60% 0.00% 0.00% 26.71% 45.33% 13.92% -
  Horiz. % 240.89% 232.51% 0.00% 209.80% 165.57% 113.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.18 15.55 14.61 14.83 11.60 9.18 8.96 11.45%
  YoY % 10.48% 6.43% -1.48% 27.84% 26.36% 2.46% -
  Horiz. % 191.74% 173.55% 163.06% 165.51% 129.46% 102.46% 100.00%
EPS 1.06 0.50 0.73 0.87 0.94 1.12 0.95 1.84%
  YoY % 112.00% -31.51% -16.09% -7.45% -16.07% 17.89% -
  Horiz. % 111.58% 52.63% 76.84% 91.58% 98.95% 117.89% 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 0.4630 0.4475 0.0000 0.4035 0.2986 0.1713 0.1021 28.64%
  YoY % 3.46% 0.00% 0.00% 35.13% 74.31% 67.78% -
  Horiz. % 453.48% 438.30% 0.00% 395.20% 292.46% 167.78% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.8850 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 -
P/RPS 4.13 5.42 6.26 7.94 10.57 2.80 1.61 16.99%
  YoY % -23.80% -13.42% -21.16% -24.88% 277.50% 73.91% -
  Horiz. % 256.52% 336.65% 388.82% 493.17% 656.52% 173.91% 100.00%
P/EPS 67.05 169.35 125.72 134.86 130.40 23.03 15.25 27.98%
  YoY % -60.41% 34.70% -6.78% 3.42% 466.22% 51.02% -
  Horiz. % 439.67% 1,110.49% 824.39% 884.33% 855.08% 151.02% 100.00%
EY 1.49 0.59 0.80 0.74 0.77 4.34 6.56 -21.88%
  YoY % 152.54% -26.25% 8.11% -3.90% -82.26% -33.84% -
  Horiz. % 22.71% 8.99% 12.20% 11.28% 11.74% 66.16% 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 1.53 1.88 0.00 2.92 4.10 1.50 1.42 1.25%
  YoY % -18.62% 0.00% 0.00% -28.78% 173.33% 5.63% -
  Horiz. % 107.75% 132.39% 0.00% 205.63% 288.73% 105.63% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 -
Price 0.9800 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 -
P/RPS 4.57 5.31 6.37 6.92 11.86 4.09 1.42 21.50%
  YoY % -13.94% -16.64% -7.95% -41.65% 189.98% 188.03% -
  Horiz. % 321.83% 373.94% 448.59% 487.32% 835.21% 288.03% 100.00%
P/EPS 74.24 166.13 127.93 117.43 146.40 33.71 13.45 32.92%
  YoY % -55.31% 29.86% 8.94% -19.79% 334.29% 150.63% -
  Horiz. % 551.97% 1,235.17% 951.15% 873.09% 1,088.48% 250.63% 100.00%
EY 1.35 0.60 0.78 0.85 0.68 2.97 7.43 -24.73%
  YoY % 125.00% -23.08% -8.24% 25.00% -77.10% -60.03% -
  Horiz. % 18.17% 8.08% 10.50% 11.44% 9.15% 39.97% 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 1.70 1.85 0.00 2.54 4.61 2.20 1.25 5.26%
  YoY % -8.11% 0.00% 0.00% -44.90% 109.55% 76.00% -
  Horiz. % 136.00% 148.00% 0.00% 203.20% 368.80% 176.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+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