Highlights

[3A] YoY Quarter Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -2.82%    YoY -     -16.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 92,749 84,510 76,507 71,887 72,987 57,056 45,175 12.73%
  YoY % 9.75% 10.46% 6.43% -1.51% 27.92% 26.30% -
  Horiz. % 205.31% 187.07% 169.36% 159.13% 161.57% 126.30% 100.00%
PBT 9,960 8,616 4,339 5,157 2,791 6,583 7,265 5.40%
  YoY % 15.60% 98.57% -15.86% 84.77% -57.60% -9.39% -
  Horiz. % 137.10% 118.60% 59.72% 70.98% 38.42% 90.61% 100.00%
Tax -2,965 -3,413 -1,892 -1,578 1,413 -1,960 -1,777 8.90%
  YoY % 13.13% -80.39% -19.90% -211.68% 172.09% -10.30% -
  Horiz. % 166.85% 192.07% 106.47% 88.80% -79.52% 110.30% 100.00%
NP 6,995 5,203 2,447 3,579 4,204 4,623 5,488 4.12%
  YoY % 34.44% 112.63% -31.63% -14.87% -9.06% -15.76% -
  Horiz. % 127.46% 94.81% 44.59% 65.22% 76.60% 84.24% 100.00%
NP to SH 6,995 5,203 2,447 3,579 4,299 4,623 5,488 4.12%
  YoY % 34.44% 112.63% -31.63% -16.75% -7.01% -15.76% -
  Horiz. % 127.46% 94.81% 44.59% 65.22% 78.33% 84.24% 100.00%
Tax Rate 29.77 % 39.61 % 43.60 % 30.60 % -50.63 % 29.77 % 24.46 % 3.33%
  YoY % -24.84% -9.15% 42.48% 160.44% -270.07% 21.71% -
  Horiz. % 121.71% 161.94% 178.25% 125.10% -206.99% 121.71% 100.00%
Total Cost 85,754 79,307 74,060 68,308 68,783 52,433 39,687 13.70%
  YoY % 8.13% 7.08% 8.42% -0.69% 31.18% 32.12% -
  Horiz. % 216.08% 199.83% 186.61% 172.12% 173.31% 132.12% 100.00%
Net Worth 242,192 227,788 220,151 0 198,503 146,900 84,262 19.23%
  YoY % 6.32% 3.47% 0.00% 0.00% 35.13% 74.34% -
  Horiz. % 287.43% 270.33% 261.27% 0.00% 235.58% 174.34% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 242,192 227,788 220,151 0 198,503 146,900 84,262 19.23%
  YoY % 6.32% 3.47% 0.00% 0.00% 35.13% 74.34% -
  Horiz. % 287.43% 270.33% 261.27% 0.00% 235.58% 174.34% 100.00%
NOSH 392,977 394,166 394,677 394,693 394,403 369,840 308,314 4.12%
  YoY % -0.30% -0.13% -0.00% 0.07% 6.64% 19.96% -
  Horiz. % 127.46% 127.85% 128.01% 128.02% 127.92% 119.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 7.54 % 6.16 % 3.20 % 4.98 % 5.76 % 8.10 % 12.15 % -7.64%
  YoY % 22.40% 92.50% -35.74% -13.54% -28.89% -33.33% -
  Horiz. % 62.06% 50.70% 26.34% 40.99% 47.41% 66.67% 100.00%
ROE 2.89 % 2.28 % 1.11 % - % 2.17 % 3.15 % 6.51 % -12.65%
  YoY % 26.75% 105.41% 0.00% 0.00% -31.11% -51.61% -
  Horiz. % 44.39% 35.02% 17.05% 0.00% 33.33% 48.39% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 23.60 21.44 19.38 18.21 18.51 15.43 14.65 8.27%
  YoY % 10.07% 10.63% 6.43% -1.62% 19.96% 5.32% -
  Horiz. % 161.09% 146.35% 132.29% 124.30% 126.35% 105.32% 100.00%
EPS 1.78 1.32 0.62 0.91 1.09 1.25 1.78 -
  YoY % 34.85% 112.90% -31.87% -16.51% -12.80% -29.78% -
  Horiz. % 100.00% 74.16% 34.83% 51.12% 61.24% 70.22% 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 0.6163 0.5779 0.5578 0.0000 0.5033 0.3972 0.2733 14.51%
  YoY % 6.64% 3.60% 0.00% 0.00% 26.71% 45.33% -
  Horiz. % 225.50% 211.45% 204.10% 0.00% 184.16% 145.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 18.85 17.18 15.55 14.61 14.83 11.60 9.18 12.73%
  YoY % 9.72% 10.48% 6.43% -1.48% 27.84% 26.36% -
  Horiz. % 205.34% 187.15% 169.39% 159.15% 161.55% 126.36% 100.00%
EPS 1.42 1.06 0.50 0.73 0.87 0.94 1.12 4.03%
  YoY % 33.96% 112.00% -31.51% -16.09% -7.45% -16.07% -
  Horiz. % 126.79% 94.64% 44.64% 65.18% 77.68% 83.93% 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 0.4923 0.4630 0.4475 0.0000 0.4035 0.2986 0.1713 19.23%
  YoY % 6.33% 3.46% 0.00% 0.00% 35.13% 74.31% -
  Horiz. % 287.39% 270.29% 261.24% 0.00% 235.55% 174.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0900 0.8850 1.0500 1.1400 1.4700 1.6300 0.4100 -
P/RPS 4.62 4.13 5.42 6.26 7.94 10.57 2.80 8.70%
  YoY % 11.86% -23.80% -13.42% -21.16% -24.88% 277.50% -
  Horiz. % 165.00% 147.50% 193.57% 223.57% 283.57% 377.50% 100.00%
P/EPS 61.24 67.05 169.35 125.72 134.86 130.40 23.03 17.69%
  YoY % -8.67% -60.41% 34.70% -6.78% 3.42% 466.22% -
  Horiz. % 265.91% 291.14% 735.35% 545.90% 585.58% 566.22% 100.00%
EY 1.63 1.49 0.59 0.80 0.74 0.77 4.34 -15.05%
  YoY % 9.40% 152.54% -26.25% 8.11% -3.90% -82.26% -
  Horiz. % 37.56% 34.33% 13.59% 18.43% 17.05% 17.74% 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 1.77 1.53 1.88 0.00 2.92 4.10 1.50 2.80%
  YoY % 15.69% -18.62% 0.00% 0.00% -28.78% 173.33% -
  Horiz. % 118.00% 102.00% 125.33% 0.00% 194.67% 273.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 -
Price 0.9850 0.9800 1.0300 1.1600 1.2800 1.8300 0.6000 -
P/RPS 4.17 4.57 5.31 6.37 6.92 11.86 4.09 0.32%
  YoY % -8.75% -13.94% -16.64% -7.95% -41.65% 189.98% -
  Horiz. % 101.96% 111.74% 129.83% 155.75% 169.19% 289.98% 100.00%
P/EPS 55.34 74.24 166.13 127.93 117.43 146.40 33.71 8.61%
  YoY % -25.46% -55.31% 29.86% 8.94% -19.79% 334.29% -
  Horiz. % 164.16% 220.23% 492.82% 379.50% 348.35% 434.29% 100.00%
EY 1.81 1.35 0.60 0.78 0.85 0.68 2.97 -7.92%
  YoY % 34.07% 125.00% -23.08% -8.24% 25.00% -77.10% -
  Horiz. % 60.94% 45.45% 20.20% 26.26% 28.62% 22.90% 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 1.60 1.70 1.85 0.00 2.54 4.61 2.20 -5.17%
  YoY % -5.88% -8.11% 0.00% 0.00% -44.90% 109.55% -
  Horiz. % 72.73% 77.27% 84.09% 0.00% 115.45% 209.55% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

455  483  583 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 FOCUS-PA 0.02-0.005 
 BORNOIL 0.0450.00 
 LKL 0.375-0.075 
 DIGI-C45 0.095-0.01 
 GFM-WC 0.125+0.02 
 FOCUS 0.50+0.02 
 GFM 0.345+0.035 
 BJCORP 0.445-0.005 
 LUSTER 0.255+0.01 
 DNEX 0.820.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS