Highlights

[3A] YoY Quarter Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     7.47%    YoY -     96.80%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 80,217 64,940 65,740 45,136 39,430 27,723 22,854 23.25%
  YoY % 23.52% -1.22% 45.65% 14.47% 42.23% 21.30% -
  Horiz. % 351.00% 284.15% 287.65% 197.50% 172.53% 121.30% 100.00%
PBT 5,470 4,526 3,328 7,055 3,862 3,403 2,918 11.03%
  YoY % 20.86% 36.00% -52.83% 82.68% 13.49% 16.62% -
  Horiz. % 187.46% 155.11% 114.05% 241.78% 132.35% 116.62% 100.00%
Tax -994 -2,201 -672 -1,157 -865 -441 -241 26.61%
  YoY % 54.84% -227.53% 41.92% -33.76% -96.15% -82.99% -
  Horiz. % 412.45% 913.28% 278.84% 480.08% 358.92% 182.99% 100.00%
NP 4,476 2,325 2,656 5,898 2,997 2,962 2,677 8.94%
  YoY % 92.52% -12.46% -54.97% 96.80% 1.18% 10.65% -
  Horiz. % 167.20% 86.85% 99.22% 220.32% 111.95% 110.65% 100.00%
NP to SH 4,476 2,859 2,656 5,898 2,997 2,962 2,677 8.94%
  YoY % 56.56% 7.64% -54.97% 96.80% 1.18% 10.65% -
  Horiz. % 167.20% 106.80% 99.22% 220.32% 111.95% 110.65% 100.00%
Tax Rate 18.17 % 48.63 % 20.19 % 16.40 % 22.40 % 12.96 % 8.26 % 14.03%
  YoY % -62.64% 140.86% 23.11% -26.79% 72.84% 56.90% -
  Horiz. % 219.98% 588.74% 244.43% 198.55% 271.19% 156.90% 100.00%
Total Cost 75,741 62,615 63,084 39,238 36,433 24,761 20,177 24.64%
  YoY % 20.96% -0.74% 60.77% 7.70% 47.14% 22.72% -
  Horiz. % 375.38% 310.33% 312.65% 194.47% 180.57% 122.72% 100.00%
Net Worth 0 199,973 189,435 90,322 0 63,692 50,705 -
  YoY % 0.00% 5.56% 109.73% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.38% 373.60% 178.13% 0.00% 125.61% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 4,687 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 176.47 % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 199,973 189,435 90,322 0 63,692 50,705 -
  YoY % 0.00% 5.56% 109.73% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.38% 373.60% 178.13% 0.00% 125.61% 100.00%
NOSH 392,640 391,643 390,588 308,795 258,362 183,975 174,967 14.41%
  YoY % 0.25% 0.27% 26.49% 19.52% 40.43% 5.15% -
  Horiz. % 224.41% 223.84% 223.23% 176.49% 147.66% 105.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.58 % 3.58 % 4.04 % 13.07 % 7.60 % 10.68 % 11.71 % -11.61%
  YoY % 55.87% -11.39% -69.09% 71.97% -28.84% -8.80% -
  Horiz. % 47.65% 30.57% 34.50% 111.61% 64.90% 91.20% 100.00%
ROE - % 1.43 % 1.40 % 6.53 % - % 4.65 % 5.28 % -
  YoY % 0.00% 2.14% -78.56% 0.00% 0.00% -11.93% -
  Horiz. % 0.00% 27.08% 26.52% 123.67% 0.00% 88.07% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 20.43 16.58 16.83 14.62 15.26 15.07 13.06 7.74%
  YoY % 23.22% -1.49% 15.12% -4.19% 1.26% 15.39% -
  Horiz. % 156.43% 126.95% 128.87% 111.94% 116.85% 115.39% 100.00%
EPS 1.14 0.73 0.68 1.91 0.97 1.61 1.53 -4.78%
  YoY % 56.16% 7.35% -64.40% 96.91% -39.75% 5.23% -
  Horiz. % 74.51% 47.71% 44.44% 124.84% 63.40% 105.23% 100.00%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 0.2898 -
  YoY % 0.00% 5.28% 65.81% 0.00% 0.00% 19.46% -
  Horiz. % 0.00% 176.19% 167.36% 100.93% 0.00% 119.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.30 13.20 13.36 9.17 8.01 5.63 4.65 23.23%
  YoY % 23.48% -1.20% 45.69% 14.48% 42.27% 21.08% -
  Horiz. % 350.54% 283.87% 287.31% 197.20% 172.26% 121.08% 100.00%
EPS 0.91 0.58 0.54 1.20 0.61 0.60 0.54 9.08%
  YoY % 56.90% 7.41% -55.00% 96.72% 1.67% 11.11% -
  Horiz. % 168.52% 107.41% 100.00% 222.22% 112.96% 111.11% 100.00%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.4064 0.3850 0.1836 0.0000 0.1295 0.1031 -
  YoY % 0.00% 5.56% 109.69% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.18% 373.42% 178.08% 0.00% 125.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 0.2000 -
P/RPS 4.89 6.88 10.52 5.61 2.36 3.92 1.53 21.35%
  YoY % -28.92% -34.60% 87.52% 137.71% -39.80% 156.21% -
  Horiz. % 319.61% 449.67% 687.58% 366.67% 154.25% 256.21% 100.00%
P/EPS 87.72 156.16 260.29 42.93 31.03 36.65 13.07 37.30%
  YoY % -43.83% -40.01% 506.31% 38.35% -15.33% 180.41% -
  Horiz. % 671.16% 1,194.80% 1,991.51% 328.46% 237.41% 280.41% 100.00%
EY 1.14 0.64 0.38 2.33 3.22 2.73 7.65 -27.17%
  YoY % 78.12% 68.42% -83.69% -27.64% 17.95% -64.31% -
  Horiz. % 14.90% 8.37% 4.97% 30.46% 42.09% 35.69% 100.00%
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.23 3.65 2.80 0.00 1.70 0.69 -
  YoY % 0.00% -38.90% 30.36% 0.00% 0.00% 146.38% -
  Horiz. % 0.00% 323.19% 528.99% 405.80% 0.00% 246.38% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 -
Price 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 0.2300 -
P/RPS 5.38 7.12 9.27 9.85 2.23 4.18 1.76 20.45%
  YoY % -24.44% -23.19% -5.89% 341.70% -46.65% 137.50% -
  Horiz. % 305.68% 404.55% 526.70% 559.66% 126.70% 237.50% 100.00%
P/EPS 96.49 161.64 229.41 75.39 29.31 39.13 15.03 36.29%
  YoY % -40.31% -29.54% 204.30% 157.22% -25.10% 160.35% -
  Horiz. % 641.98% 1,075.45% 1,526.35% 501.60% 195.01% 260.35% 100.00%
EY 1.04 0.62 0.44 1.33 3.41 2.56 6.65 -26.58%
  YoY % 67.74% 40.91% -66.92% -61.00% 33.20% -61.50% -
  Horiz. % 15.64% 9.32% 6.62% 20.00% 51.28% 38.50% 100.00%
DY 0.00 0.00 0.77 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.31 3.22 4.92 0.00 1.82 0.79 -
  YoY % 0.00% -28.26% -34.55% 0.00% 0.00% 130.38% -
  Horiz. % 0.00% 292.41% 407.59% 622.78% 0.00% 230.38% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS