Highlights

[3A] YoY Quarter Result on 2007-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2007
Quarter 30-Sep-2007  [#3]
Profit Trend QoQ -     -8.75%    YoY -     10.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 65,740 45,136 39,430 27,723 22,854 19,313 16,303 26.15%
  YoY % 45.65% 14.47% 42.23% 21.30% 18.33% 18.46% -
  Horiz. % 403.24% 276.86% 241.86% 170.05% 140.18% 118.46% 100.00%
PBT 3,328 7,055 3,862 3,403 2,918 1,602 1,781 10.98%
  YoY % -52.83% 82.68% 13.49% 16.62% 82.15% -10.05% -
  Horiz. % 186.86% 396.13% 216.84% 191.07% 163.84% 89.95% 100.00%
Tax -672 -1,157 -865 -441 -241 -282 -600 1.91%
  YoY % 41.92% -33.76% -96.15% -82.99% 14.54% 53.00% -
  Horiz. % 112.00% 192.83% 144.17% 73.50% 40.17% 47.00% 100.00%
NP 2,656 5,898 2,997 2,962 2,677 1,320 1,181 14.46%
  YoY % -54.97% 96.80% 1.18% 10.65% 102.80% 11.77% -
  Horiz. % 224.89% 499.41% 253.77% 250.80% 226.67% 111.77% 100.00%
NP to SH 2,656 5,898 2,997 2,962 2,677 1,320 1,181 14.46%
  YoY % -54.97% 96.80% 1.18% 10.65% 102.80% 11.77% -
  Horiz. % 224.89% 499.41% 253.77% 250.80% 226.67% 111.77% 100.00%
Tax Rate 20.19 % 16.40 % 22.40 % 12.96 % 8.26 % 17.60 % 33.69 % -8.18%
  YoY % 23.11% -26.79% 72.84% 56.90% -53.07% -47.76% -
  Horiz. % 59.93% 48.68% 66.49% 38.47% 24.52% 52.24% 100.00%
Total Cost 63,084 39,238 36,433 24,761 20,177 17,993 15,122 26.86%
  YoY % 60.77% 7.70% 47.14% 22.72% 12.14% 18.99% -
  Horiz. % 417.17% 259.48% 240.93% 163.74% 133.43% 118.99% 100.00%
Net Worth 189,435 90,322 0 63,692 50,705 0 36,667 31.46%
  YoY % 109.73% 0.00% 0.00% 25.61% 0.00% 0.00% -
  Horiz. % 516.63% 246.33% 0.00% 173.70% 138.29% 0.00% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 4,687 - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Div Payout % 176.47 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 189,435 90,322 0 63,692 50,705 0 36,667 31.46%
  YoY % 109.73% 0.00% 0.00% 25.61% 0.00% 0.00% -
  Horiz. % 516.63% 246.33% 0.00% 173.70% 138.29% 0.00% 100.00%
NOSH 390,588 308,795 258,362 183,975 174,967 175,365 140,595 18.56%
  YoY % 26.49% 19.52% 40.43% 5.15% -0.23% 24.73% -
  Horiz. % 277.81% 219.63% 183.76% 130.85% 124.45% 124.73% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.04 % 13.07 % 7.60 % 10.68 % 11.71 % 6.83 % 7.24 % -9.26%
  YoY % -69.09% 71.97% -28.84% -8.80% 71.45% -5.66% -
  Horiz. % 55.80% 180.52% 104.97% 147.51% 161.74% 94.34% 100.00%
ROE 1.40 % 6.53 % - % 4.65 % 5.28 % - % 3.22 % -12.96%
  YoY % -78.56% 0.00% 0.00% -11.93% 0.00% 0.00% -
  Horiz. % 43.48% 202.80% 0.00% 144.41% 163.98% 0.00% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.83 14.62 15.26 15.07 13.06 11.01 11.60 6.40%
  YoY % 15.12% -4.19% 1.26% 15.39% 18.62% -5.09% -
  Horiz. % 145.09% 126.03% 131.55% 129.91% 112.59% 94.91% 100.00%
EPS 0.68 1.91 0.97 1.61 1.53 0.75 0.84 -3.46%
  YoY % -64.40% 96.91% -39.75% 5.23% 104.00% -10.71% -
  Horiz. % 80.95% 227.38% 115.48% 191.67% 182.14% 89.29% 100.00%
DPS 1.20 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. % 100.00% - - - - - -
NAPS 0.4850 0.2925 0.0000 0.3462 0.2898 0.0000 0.2608 10.89%
  YoY % 65.81% 0.00% 0.00% 19.46% 0.00% 0.00% -
  Horiz. % 185.97% 112.15% 0.00% 132.75% 111.12% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 13.36 9.17 8.01 5.63 4.65 3.93 3.31 26.17%
  YoY % 45.69% 14.48% 42.27% 21.08% 18.32% 18.73% -
  Horiz. % 403.63% 277.04% 241.99% 170.09% 140.48% 118.73% 100.00%
EPS 0.54 1.20 0.61 0.60 0.54 0.27 0.24 14.46%
  YoY % -55.00% 96.72% 1.67% 11.11% 100.00% 12.50% -
  Horiz. % 225.00% 500.00% 254.17% 250.00% 225.00% 112.50% 100.00%
DPS 0.95 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. % 100.00% - - - - - -
NAPS 0.3850 0.1836 0.0000 0.1295 0.1031 0.0000 0.0745 31.47%
  YoY % 109.69% 0.00% 0.00% 25.61% 0.00% 0.00% -
  Horiz. % 516.78% 246.44% 0.00% 173.83% 138.39% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.7700 0.8200 0.3600 0.5900 0.2000 0.1800 0.2800 -
P/RPS 10.52 5.61 2.36 3.92 1.53 1.63 2.41 27.83%
  YoY % 87.52% 137.71% -39.80% 156.21% -6.13% -32.37% -
  Horiz. % 436.51% 232.78% 97.93% 162.66% 63.49% 67.63% 100.00%
P/EPS 260.29 42.93 31.03 36.65 13.07 23.91 33.33 40.83%
  YoY % 506.31% 38.35% -15.33% 180.41% -45.34% -28.26% -
  Horiz. % 780.95% 128.80% 93.10% 109.96% 39.21% 71.74% 100.00%
EY 0.38 2.33 3.22 2.73 7.65 4.18 3.00 -29.12%
  YoY % -83.69% -27.64% 17.95% -64.31% 83.01% 39.33% -
  Horiz. % 12.67% 77.67% 107.33% 91.00% 255.00% 139.33% 100.00%
DY 0.68 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. % 100.00% - - - - - -
P/NAPS 3.65 2.80 0.00 1.70 0.69 0.00 1.07 22.68%
  YoY % 30.36% 0.00% 0.00% 146.38% 0.00% 0.00% -
  Horiz. % 341.12% 261.68% 0.00% 158.88% 64.49% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 -
Price 1.5600 1.4400 0.3400 0.6300 0.2300 0.1600 0.3000 -
P/RPS 9.27 9.85 2.23 4.18 1.76 1.45 2.59 23.67%
  YoY % -5.89% 341.70% -46.65% 137.50% 21.38% -44.02% -
  Horiz. % 357.92% 380.31% 86.10% 161.39% 67.95% 55.98% 100.00%
P/EPS 229.41 75.39 29.31 39.13 15.03 21.26 35.71 36.33%
  YoY % 204.30% 157.22% -25.10% 160.35% -29.30% -40.46% -
  Horiz. % 642.43% 211.12% 82.08% 109.58% 42.09% 59.54% 100.00%
EY 0.44 1.33 3.41 2.56 6.65 4.70 2.80 -26.53%
  YoY % -66.92% -61.00% 33.20% -61.50% 41.49% 67.86% -
  Horiz. % 15.71% 47.50% 121.79% 91.43% 237.50% 167.86% 100.00%
DY 0.77 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. % 100.00% - - - - - -
P/NAPS 3.22 4.92 0.00 1.82 0.79 0.00 1.15 18.71%
  YoY % -34.55% 0.00% 0.00% 130.38% 0.00% 0.00% -
  Horiz. % 280.00% 427.83% 0.00% 158.26% 68.70% 0.00% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
2. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
3. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
4. Jaks Resources - Higher Expected Investment Returns from JHDP ? DK66
5. Am I a Chinese Chauvinistic? Sslee blog
6. Cutting Your Losses Our Investment Journey
7. Sun Is Shining For Palm Oil Stock BFM Podcast
8. Stocks on Radar - Inari Amertron (0166) AmInvest Research Reports
Partners & Brokers