Highlights

[3A] YoY Quarter Result on 2005-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 31-Oct-2005
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2005
Quarter 30-Sep-2005  [#3]
Profit Trend QoQ -     -9.47%    YoY -     11.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 39,430 27,723 22,854 19,313 16,303 10,544 8,991 27.91%
  YoY % 42.23% 21.30% 18.33% 18.46% 54.62% 17.27% -
  Horiz. % 438.55% 308.34% 254.19% 214.80% 181.33% 117.27% 100.00%
PBT 3,862 3,403 2,918 1,602 1,781 817 763 31.00%
  YoY % 13.49% 16.62% 82.15% -10.05% 117.99% 7.08% -
  Horiz. % 506.16% 446.00% 382.44% 209.96% 233.42% 107.08% 100.00%
Tax -865 -441 -241 -282 -600 -216 -219 25.70%
  YoY % -96.15% -82.99% 14.54% 53.00% -177.78% 1.37% -
  Horiz. % 394.98% 201.37% 110.05% 128.77% 273.97% 98.63% 100.00%
NP 2,997 2,962 2,677 1,320 1,181 601 544 32.86%
  YoY % 1.18% 10.65% 102.80% 11.77% 96.51% 10.48% -
  Horiz. % 550.92% 544.49% 492.10% 242.65% 217.10% 110.48% 100.00%
NP to SH 2,997 2,962 2,677 1,320 1,181 601 544 32.86%
  YoY % 1.18% 10.65% 102.80% 11.77% 96.51% 10.48% -
  Horiz. % 550.92% 544.49% 492.10% 242.65% 217.10% 110.48% 100.00%
Tax Rate 22.40 % 12.96 % 8.26 % 17.60 % 33.69 % 26.44 % 28.70 % -4.04%
  YoY % 72.84% 56.90% -53.07% -47.76% 27.42% -7.87% -
  Horiz. % 78.05% 45.16% 28.78% 61.32% 117.39% 92.13% 100.00%
Total Cost 36,433 24,761 20,177 17,993 15,122 9,943 8,447 27.56%
  YoY % 47.14% 22.72% 12.14% 18.99% 52.09% 17.71% -
  Horiz. % 431.31% 293.13% 238.87% 213.01% 179.02% 117.71% 100.00%
Net Worth 0 63,692 50,705 0 36,667 32,356 32,082 -
  YoY % 0.00% 25.61% 0.00% 0.00% 13.32% 0.85% -
  Horiz. % 0.00% 198.53% 158.05% 0.00% 114.29% 100.85% 100.00%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 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
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 0 63,692 50,705 0 36,667 32,356 32,082 -
  YoY % 0.00% 25.61% 0.00% 0.00% 13.32% 0.85% -
  Horiz. % 0.00% 198.53% 158.05% 0.00% 114.29% 100.85% 100.00%
NOSH 258,362 183,975 174,967 175,365 140,595 139,767 139,487 10.81%
  YoY % 40.43% 5.15% -0.23% 24.73% 0.59% 0.20% -
  Horiz. % 185.22% 131.89% 125.44% 125.72% 100.79% 100.20% 100.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 7.60 % 10.68 % 11.71 % 6.83 % 7.24 % 5.70 % 6.05 % 3.87%
  YoY % -28.84% -8.80% 71.45% -5.66% 27.02% -5.79% -
  Horiz. % 125.62% 176.53% 193.55% 112.89% 119.67% 94.21% 100.00%
ROE - % 4.65 % 5.28 % - % 3.22 % 1.86 % 1.70 % -
  YoY % 0.00% -11.93% 0.00% 0.00% 73.12% 9.41% -
  Horiz. % 0.00% 273.53% 310.59% 0.00% 189.41% 109.41% 100.00%
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 15.26 15.07 13.06 11.01 11.60 7.54 6.45 15.42%
  YoY % 1.26% 15.39% 18.62% -5.09% 53.85% 16.90% -
  Horiz. % 236.59% 233.64% 202.48% 170.70% 179.84% 116.90% 100.00%
EPS 0.97 1.61 1.53 0.75 0.84 0.43 0.39 16.38%
  YoY % -39.75% 5.23% 104.00% -10.71% 95.35% 10.26% -
  Horiz. % 248.72% 412.82% 392.31% 192.31% 215.38% 110.26% 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 0.3462 0.2898 0.0000 0.2608 0.2315 0.2300 -
  YoY % 0.00% 19.46% 0.00% 0.00% 12.66% 0.65% -
  Horiz. % 0.00% 150.52% 126.00% 0.00% 113.39% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.01 5.63 4.65 3.93 3.31 2.14 1.83 27.87%
  YoY % 42.27% 21.08% 18.32% 18.73% 54.67% 16.94% -
  Horiz. % 437.70% 307.65% 254.10% 214.75% 180.87% 116.94% 100.00%
EPS 0.61 0.60 0.54 0.27 0.24 0.12 0.11 33.01%
  YoY % 1.67% 11.11% 100.00% 12.50% 100.00% 9.09% -
  Horiz. % 554.55% 545.45% 490.91% 245.45% 218.18% 109.09% 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 0.1295 0.1031 0.0000 0.0745 0.0658 0.0652 -
  YoY % 0.00% 25.61% 0.00% 0.00% 13.22% 0.92% -
  Horiz. % 0.00% 198.62% 158.13% 0.00% 114.26% 100.92% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.3600 0.5900 0.2000 0.1800 0.2800 0.3100 0.2300 -
P/RPS 2.36 3.92 1.53 1.63 2.41 4.11 3.57 -6.66%
  YoY % -39.80% 156.21% -6.13% -32.37% -41.36% 15.13% -
  Horiz. % 66.11% 109.80% 42.86% 45.66% 67.51% 115.13% 100.00%
P/EPS 31.03 36.65 13.07 23.91 33.33 72.09 58.97 -10.14%
  YoY % -15.33% 180.41% -45.34% -28.26% -53.77% 22.25% -
  Horiz. % 52.62% 62.15% 22.16% 40.55% 56.52% 122.25% 100.00%
EY 3.22 2.73 7.65 4.18 3.00 1.39 1.70 11.22%
  YoY % 17.95% -64.31% 83.01% 39.33% 115.83% -18.24% -
  Horiz. % 189.41% 160.59% 450.00% 245.88% 176.47% 81.76% 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 1.70 0.69 0.00 1.07 1.34 1.00 -
  YoY % 0.00% 146.38% 0.00% 0.00% -20.15% 34.00% -
  Horiz. % 0.00% 170.00% 69.00% 0.00% 107.00% 134.00% 100.00%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 27/11/02 -
Price 0.3400 0.6300 0.2300 0.1600 0.3000 0.2800 0.1900 -
P/RPS 2.23 4.18 1.76 1.45 2.59 3.71 2.95 -4.55%
  YoY % -46.65% 137.50% 21.38% -44.02% -30.19% 25.76% -
  Horiz. % 75.59% 141.69% 59.66% 49.15% 87.80% 125.76% 100.00%
P/EPS 29.31 39.13 15.03 21.26 35.71 65.12 48.72 -8.11%
  YoY % -25.10% 160.35% -29.30% -40.46% -45.16% 33.66% -
  Horiz. % 60.16% 80.32% 30.85% 43.64% 73.30% 133.66% 100.00%
EY 3.41 2.56 6.65 4.70 2.80 1.54 2.05 8.84%
  YoY % 33.20% -61.50% 41.49% 67.86% 81.82% -24.88% -
  Horiz. % 166.34% 124.88% 324.39% 229.27% 136.59% 75.12% 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 1.82 0.79 0.00 1.15 1.21 0.83 -
  YoY % 0.00% 130.38% 0.00% 0.00% -4.96% 45.78% -
  Horiz. % 0.00% 219.28% 95.18% 0.00% 138.55% 145.78% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers