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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

274  435  608  1161 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.26+0.005 
 FOCUS-PA 0.020.00 
 LKL 0.41+0.035 
 HIAPTEK 0.52+0.01 
 DAYA 0.02+0.005 
 LIONIND 0.85-0.03 
 UCREST 0.26+0.005 
 PA 0.54+0.03 
 DIGI-C45 0.09-0.005 
 DNEX 0.825+0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
3. AWC(7579) - king of Facility Management The Huat Project
4. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
5. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
6. A hidden gem with huge upside This stock is going to the moon! >300% return
7. DPIH coverage by the edge malaysia Great Penny Picks in Bursa Malaysia 1
8. ARANK 7214- 在铝铝上涨的牛市里,ARANK 能否铝战铝胜? 风起云涌 股霸天下
PARTNERS & BROKERS