Highlights

[3A] YoY Quarter Result on 2006-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 21-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2006
Quarter 30-Sep-2006  [#3]
Profit Trend QoQ -     40.23%    YoY -     102.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 45,136 39,430 27,723 22,854 19,313 16,303 10,544 27.40%
  YoY % 14.47% 42.23% 21.30% 18.33% 18.46% 54.62% -
  Horiz. % 428.07% 373.96% 262.93% 216.75% 183.17% 154.62% 100.00%
PBT 7,055 3,862 3,403 2,918 1,602 1,781 817 43.19%
  YoY % 82.68% 13.49% 16.62% 82.15% -10.05% 117.99% -
  Horiz. % 863.53% 472.71% 416.52% 357.16% 196.08% 217.99% 100.00%
Tax -1,157 -865 -441 -241 -282 -600 -216 32.24%
  YoY % -33.76% -96.15% -82.99% 14.54% 53.00% -177.78% -
  Horiz. % 535.65% 400.46% 204.17% 111.57% 130.56% 277.78% 100.00%
NP 5,898 2,997 2,962 2,677 1,320 1,181 601 46.27%
  YoY % 96.80% 1.18% 10.65% 102.80% 11.77% 96.51% -
  Horiz. % 981.36% 498.67% 492.85% 445.42% 219.63% 196.51% 100.00%
NP to SH 5,898 2,997 2,962 2,677 1,320 1,181 601 46.27%
  YoY % 96.80% 1.18% 10.65% 102.80% 11.77% 96.51% -
  Horiz. % 981.36% 498.67% 492.85% 445.42% 219.63% 196.51% 100.00%
Tax Rate 16.40 % 22.40 % 12.96 % 8.26 % 17.60 % 33.69 % 26.44 % -7.64%
  YoY % -26.79% 72.84% 56.90% -53.07% -47.76% 27.42% -
  Horiz. % 62.03% 84.72% 49.02% 31.24% 66.57% 127.42% 100.00%
Total Cost 39,238 36,433 24,761 20,177 17,993 15,122 9,943 25.68%
  YoY % 7.70% 47.14% 22.72% 12.14% 18.99% 52.09% -
  Horiz. % 394.63% 366.42% 249.03% 202.93% 180.96% 152.09% 100.00%
Net Worth 90,322 0 63,692 50,705 0 36,667 32,356 18.64%
  YoY % 0.00% 0.00% 25.61% 0.00% 0.00% 13.32% -
  Horiz. % 279.15% 0.00% 196.85% 156.71% 0.00% 113.32% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 90,322 0 63,692 50,705 0 36,667 32,356 18.64%
  YoY % 0.00% 0.00% 25.61% 0.00% 0.00% 13.32% -
  Horiz. % 279.15% 0.00% 196.85% 156.71% 0.00% 113.32% 100.00%
NOSH 308,795 258,362 183,975 174,967 175,365 140,595 139,767 14.11%
  YoY % 19.52% 40.43% 5.15% -0.23% 24.73% 0.59% -
  Horiz. % 220.94% 184.85% 131.63% 125.18% 125.47% 100.59% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 13.07 % 7.60 % 10.68 % 11.71 % 6.83 % 7.24 % 5.70 % 14.82%
  YoY % 71.97% -28.84% -8.80% 71.45% -5.66% 27.02% -
  Horiz. % 229.30% 133.33% 187.37% 205.44% 119.82% 127.02% 100.00%
ROE 6.53 % - % 4.65 % 5.28 % - % 3.22 % 1.86 % 23.26%
  YoY % 0.00% 0.00% -11.93% 0.00% 0.00% 73.12% -
  Horiz. % 351.08% 0.00% 250.00% 283.87% 0.00% 173.12% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.62 15.26 15.07 13.06 11.01 11.60 7.54 11.66%
  YoY % -4.19% 1.26% 15.39% 18.62% -5.09% 53.85% -
  Horiz. % 193.90% 202.39% 199.87% 173.21% 146.02% 153.85% 100.00%
EPS 1.91 0.97 1.61 1.53 0.75 0.84 0.43 28.18%
  YoY % 96.91% -39.75% 5.23% 104.00% -10.71% 95.35% -
  Horiz. % 444.19% 225.58% 374.42% 355.81% 174.42% 195.35% 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 0.2925 0.0000 0.3462 0.2898 0.0000 0.2608 0.2315 3.97%
  YoY % 0.00% 0.00% 19.46% 0.00% 0.00% 12.66% -
  Horiz. % 126.35% 0.00% 149.55% 125.18% 0.00% 112.66% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 9.17 8.01 5.63 4.65 3.93 3.31 2.14 27.42%
  YoY % 14.48% 42.27% 21.08% 18.32% 18.73% 54.67% -
  Horiz. % 428.50% 374.30% 263.08% 217.29% 183.64% 154.67% 100.00%
EPS 1.20 0.61 0.60 0.54 0.27 0.24 0.12 46.73%
  YoY % 96.72% 1.67% 11.11% 100.00% 12.50% 100.00% -
  Horiz. % 1,000.00% 508.33% 500.00% 450.00% 225.00% 200.00% 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 0.1836 0.0000 0.1295 0.1031 0.0000 0.0745 0.0658 18.63%
  YoY % 0.00% 0.00% 25.61% 0.00% 0.00% 13.22% -
  Horiz. % 279.03% 0.00% 196.81% 156.69% 0.00% 113.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.8200 0.3600 0.5900 0.2000 0.1800 0.2800 0.3100 -
P/RPS 5.61 2.36 3.92 1.53 1.63 2.41 4.11 5.32%
  YoY % 137.71% -39.80% 156.21% -6.13% -32.37% -41.36% -
  Horiz. % 136.50% 57.42% 95.38% 37.23% 39.66% 58.64% 100.00%
P/EPS 42.93 31.03 36.65 13.07 23.91 33.33 72.09 -8.27%
  YoY % 38.35% -15.33% 180.41% -45.34% -28.26% -53.77% -
  Horiz. % 59.55% 43.04% 50.84% 18.13% 33.17% 46.23% 100.00%
EY 2.33 3.22 2.73 7.65 4.18 3.00 1.39 8.98%
  YoY % -27.64% 17.95% -64.31% 83.01% 39.33% 115.83% -
  Horiz. % 167.63% 231.65% 196.40% 550.36% 300.72% 215.83% 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 2.80 0.00 1.70 0.69 0.00 1.07 1.34 13.06%
  YoY % 0.00% 0.00% 146.38% 0.00% 0.00% -20.15% -
  Horiz. % 208.96% 0.00% 126.87% 51.49% 0.00% 79.85% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 -
Price 1.4400 0.3400 0.6300 0.2300 0.1600 0.3000 0.2800 -
P/RPS 9.85 2.23 4.18 1.76 1.45 2.59 3.71 17.66%
  YoY % 341.70% -46.65% 137.50% 21.38% -44.02% -30.19% -
  Horiz. % 265.50% 60.11% 112.67% 47.44% 39.08% 69.81% 100.00%
P/EPS 75.39 29.31 39.13 15.03 21.26 35.71 65.12 2.47%
  YoY % 157.22% -25.10% 160.35% -29.30% -40.46% -45.16% -
  Horiz. % 115.77% 45.01% 60.09% 23.08% 32.65% 54.84% 100.00%
EY 1.33 3.41 2.56 6.65 4.70 2.80 1.54 -2.41%
  YoY % -61.00% 33.20% -61.50% 41.49% 67.86% 81.82% -
  Horiz. % 86.36% 221.43% 166.23% 431.82% 305.19% 181.82% 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 4.92 0.00 1.82 0.79 0.00 1.15 1.21 26.31%
  YoY % 0.00% 0.00% 130.38% 0.00% 0.00% -4.96% -
  Horiz. % 406.61% 0.00% 150.41% 65.29% 0.00% 95.04% 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.
 


 

339  415  512  721 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.09-0.01 
 YONGTAI 0.155+0.02 
 HSI-C7K 0.31-0.20 
 SUPERMX 1.45+0.14 
 RSAWIT 0.355+0.035 
 HSI-H8K 0.19+0.08 
 XDL 0.160.00 
 THHEAVY 0.135+0.015 
 MTOUCHE 0.16+0.02 
 KNM 0.335+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【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?
2. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
3. PublicInvest Research Headlines - 21 Jan 2020 PublicInvest Research
4. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
5. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
6. Gamuda - Double Happiness On The Way Kenanga Research & Investment
7. TCapital Group -【 你人生中的第一桶金是来自于哪里呢?】 TCapital Group Stock Sharing Knowledge
8. Yong Tai Berhad - Cruise Terminal In Impression City PublicInvest Research
Partners & Brokers