Highlights

[3A] YoY Quarter Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -42.55%    YoY -     -54.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 74,769 80,217 64,940 65,740 45,136 39,430 27,723 17.96%
  YoY % -6.79% 23.52% -1.22% 45.65% 14.47% 42.23% -
  Horiz. % 269.70% 289.35% 234.25% 237.13% 162.81% 142.23% 100.00%
PBT 2,672 5,470 4,526 3,328 7,055 3,862 3,403 -3.95%
  YoY % -51.15% 20.86% 36.00% -52.83% 82.68% 13.49% -
  Horiz. % 78.52% 160.74% 133.00% 97.80% 207.32% 113.49% 100.00%
Tax -895 -994 -2,201 -672 -1,157 -865 -441 12.51%
  YoY % 9.96% 54.84% -227.53% 41.92% -33.76% -96.15% -
  Horiz. % 202.95% 225.40% 499.09% 152.38% 262.36% 196.15% 100.00%
NP 1,777 4,476 2,325 2,656 5,898 2,997 2,962 -8.16%
  YoY % -60.30% 92.52% -12.46% -54.97% 96.80% 1.18% -
  Horiz. % 59.99% 151.11% 78.49% 89.67% 199.12% 101.18% 100.00%
NP to SH 1,777 4,476 2,859 2,656 5,898 2,997 2,962 -8.16%
  YoY % -60.30% 56.56% 7.64% -54.97% 96.80% 1.18% -
  Horiz. % 59.99% 151.11% 96.52% 89.67% 199.12% 101.18% 100.00%
Tax Rate 33.50 % 18.17 % 48.63 % 20.19 % 16.40 % 22.40 % 12.96 % 17.13%
  YoY % 84.37% -62.64% 140.86% 23.11% -26.79% 72.84% -
  Horiz. % 258.49% 140.20% 375.23% 155.79% 126.54% 172.84% 100.00%
Total Cost 72,992 75,741 62,615 63,084 39,238 36,433 24,761 19.72%
  YoY % -3.63% 20.96% -0.74% 60.77% 7.70% 47.14% -
  Horiz. % 294.79% 305.89% 252.88% 254.77% 158.47% 147.14% 100.00%
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01%
  YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% -
  Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 4,687 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01%
  YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% -
  Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
NOSH 394,888 392,640 391,643 390,588 308,795 258,362 183,975 13.56%
  YoY % 0.57% 0.25% 0.27% 26.49% 19.52% 40.43% -
  Horiz. % 214.64% 213.42% 212.88% 212.30% 167.85% 140.43% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.38 % 5.58 % 3.58 % 4.04 % 13.07 % 7.60 % 10.68 % -22.12%
  YoY % -57.35% 55.87% -11.39% -69.09% 71.97% -28.84% -
  Horiz. % 22.28% 52.25% 33.52% 37.83% 122.38% 71.16% 100.00%
ROE 0.80 % - % 1.43 % 1.40 % 6.53 % - % 4.65 % -25.40%
  YoY % 0.00% 0.00% 2.14% -78.56% 0.00% 0.00% -
  Horiz. % 17.20% 0.00% 30.75% 30.11% 140.43% 0.00% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 18.93 20.43 16.58 16.83 14.62 15.26 15.07 3.87%
  YoY % -7.34% 23.22% -1.49% 15.12% -4.19% 1.26% -
  Horiz. % 125.61% 135.57% 110.02% 111.68% 97.01% 101.26% 100.00%
EPS 0.45 1.14 0.73 0.68 1.91 0.97 1.61 -19.12%
  YoY % -60.53% 56.16% 7.35% -64.40% 96.91% -39.75% -
  Horiz. % 27.95% 70.81% 45.34% 42.24% 118.63% 60.25% 100.00%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 8.32%
  YoY % 0.00% 0.00% 5.28% 65.81% 0.00% 0.00% -
  Horiz. % 161.61% 0.00% 147.49% 140.09% 84.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 490,172
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 15.25 16.37 13.25 13.41 9.21 8.04 5.66 17.94%
  YoY % -6.84% 23.55% -1.19% 45.60% 14.55% 42.05% -
  Horiz. % 269.43% 289.22% 234.10% 236.93% 162.72% 142.05% 100.00%
EPS 0.36 0.91 0.58 0.54 1.20 0.61 0.60 -8.15%
  YoY % -60.44% 56.90% 7.41% -55.00% 96.72% 1.67% -
  Horiz. % 60.00% 151.67% 96.67% 90.00% 200.00% 101.67% 100.00%
DPS 0.00 0.00 0.00 0.96 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.4507 0.0000 0.4080 0.3865 0.1843 0.0000 0.1299 23.02%
  YoY % 0.00% 0.00% 5.56% 109.71% 0.00% 0.00% -
  Horiz. % 346.96% 0.00% 314.09% 297.54% 141.88% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 -
P/RPS 5.23 4.89 6.88 10.52 5.61 2.36 3.92 4.92%
  YoY % 6.95% -28.92% -34.60% 87.52% 137.71% -39.80% -
  Horiz. % 133.42% 124.74% 175.51% 268.37% 143.11% 60.20% 100.00%
P/EPS 220.00 87.72 156.16 260.29 42.93 31.03 36.65 34.77%
  YoY % 150.80% -43.83% -40.01% 506.31% 38.35% -15.33% -
  Horiz. % 600.27% 239.35% 426.08% 710.20% 117.14% 84.67% 100.00%
EY 0.45 1.14 0.64 0.38 2.33 3.22 2.73 -25.93%
  YoY % -60.53% 78.12% 68.42% -83.69% -27.64% 17.95% -
  Horiz. % 16.48% 41.76% 23.44% 13.92% 85.35% 117.95% 100.00%
DY 0.00 0.00 0.00 0.68 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.77 0.00 2.23 3.65 2.80 0.00 1.70 0.67%
  YoY % 0.00% 0.00% -38.90% 30.36% 0.00% 0.00% -
  Horiz. % 104.12% 0.00% 131.18% 214.71% 164.71% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 -
Price 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 -
P/RPS 4.91 5.38 7.12 9.27 9.85 2.23 4.18 2.72%
  YoY % -8.74% -24.44% -23.19% -5.89% 341.70% -46.65% -
  Horiz. % 117.46% 128.71% 170.33% 221.77% 235.65% 53.35% 100.00%
P/EPS 206.67 96.49 161.64 229.41 75.39 29.31 39.13 31.93%
  YoY % 114.19% -40.31% -29.54% 204.30% 157.22% -25.10% -
  Horiz. % 528.16% 246.59% 413.08% 586.28% 192.67% 74.90% 100.00%
EY 0.48 1.04 0.62 0.44 1.33 3.41 2.56 -24.33%
  YoY % -53.85% 67.74% 40.91% -66.92% -61.00% 33.20% -
  Horiz. % 18.75% 40.62% 24.22% 17.19% 51.95% 133.20% 100.00%
DY 0.00 0.00 0.00 0.77 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.66 0.00 2.31 3.22 4.92 0.00 1.82 -1.52%
  YoY % 0.00% 0.00% -28.26% -34.55% 0.00% 0.00% -
  Horiz. % 91.21% 0.00% 126.92% 176.92% 270.33% 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.
 


 

142  128  428  1605 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.12+0.02 
 ARMADA 0.535+0.005 
 ALAM-WA 0.055+0.005 
 HSI-H8F 0.285+0.035 
 HSI-C7F 0.23-0.04 
 SAPNRG 0.2950.00 
 FPGROUP 0.56+0.015 
 MTAG 0.585+0.015 
 HSI-C7J 0.13-0.015 
 UZMA 0.97-0.05 

TOP ARTICLES

1. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Malaysia Stock Analysis Report – RCECAP (9296) Louis Yap Investment
6. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
7. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
8. [转贴] [Facebook live video:浅谈Seacera group bhd (Seacera)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers