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 - 490,172
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.24 15.61 14.67 14.89 11.64 9.22 9.00 11.44%
  YoY % 10.44% 6.41% -1.48% 27.92% 26.25% 2.44% -
  Horiz. % 191.56% 173.44% 163.00% 165.44% 129.33% 102.44% 100.00%
EPS 1.06 0.50 0.73 0.88 0.94 1.12 0.95 1.84%
  YoY % 112.00% -31.51% -17.05% -6.38% -16.07% 17.89% -
  Horiz. % 111.58% 52.63% 76.84% 92.63% 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 0.4647 0.4491 0.0000 0.4050 0.2997 0.1719 0.1024 28.66%
  YoY % 3.47% 0.00% 0.00% 35.14% 74.35% 67.87% -
  Horiz. % 453.81% 438.57% 0.00% 395.51% 292.68% 167.87% 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.
 


 

205  296  509  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.410.00 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.41-0.08 
 HSI-H8F 0.36+0.07 
 MYEG 1.21+0.04 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers