Highlights

[3A] YoY Quarter Result on 2011-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     -33.50%    YoY -     7.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 72,963 74,769 80,217 64,940 65,740 45,136 39,430 10.80%
  YoY % -2.42% -6.79% 23.52% -1.22% 45.65% 14.47% -
  Horiz. % 185.04% 189.62% 203.44% 164.70% 166.73% 114.47% 100.00%
PBT 4,848 2,672 5,470 4,526 3,328 7,055 3,862 3.86%
  YoY % 81.44% -51.15% 20.86% 36.00% -52.83% 82.68% -
  Horiz. % 125.53% 69.19% 141.64% 117.19% 86.17% 182.68% 100.00%
Tax -167 -895 -994 -2,201 -672 -1,157 -865 -23.97%
  YoY % 81.34% 9.96% 54.84% -227.53% 41.92% -33.76% -
  Horiz. % 19.31% 103.47% 114.91% 254.45% 77.69% 133.76% 100.00%
NP 4,681 1,777 4,476 2,325 2,656 5,898 2,997 7.71%
  YoY % 163.42% -60.30% 92.52% -12.46% -54.97% 96.80% -
  Horiz. % 156.19% 59.29% 149.35% 77.58% 88.62% 196.80% 100.00%
NP to SH 4,681 1,777 4,476 2,859 2,656 5,898 2,997 7.71%
  YoY % 163.42% -60.30% 56.56% 7.64% -54.97% 96.80% -
  Horiz. % 156.19% 59.29% 149.35% 95.40% 88.62% 196.80% 100.00%
Tax Rate 3.44 % 33.50 % 18.17 % 48.63 % 20.19 % 16.40 % 22.40 % -26.81%
  YoY % -89.73% 84.37% -62.64% 140.86% 23.11% -26.79% -
  Horiz. % 15.36% 149.55% 81.12% 217.10% 90.13% 73.21% 100.00%
Total Cost 68,282 72,992 75,741 62,615 63,084 39,238 36,433 11.03%
  YoY % -6.45% -3.63% 20.96% -0.74% 60.77% 7.70% -
  Horiz. % 187.42% 200.35% 207.89% 171.86% 173.15% 107.70% 100.00%
Net Worth 232,201 220,940 0 199,973 189,435 90,322 0 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.73% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.40% 209.73% 100.00% -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 4,687 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,201 220,940 0 199,973 189,435 90,322 0 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.73% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.40% 209.73% 100.00% -
NOSH 393,361 394,888 392,640 391,643 390,588 308,795 258,362 7.25%
  YoY % -0.39% 0.57% 0.25% 0.27% 26.49% 19.52% -
  Horiz. % 152.25% 152.84% 151.97% 151.59% 151.18% 119.52% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.42 % 2.38 % 5.58 % 3.58 % 4.04 % 13.07 % 7.60 % -2.77%
  YoY % 169.75% -57.35% 55.87% -11.39% -69.09% 71.97% -
  Horiz. % 84.47% 31.32% 73.42% 47.11% 53.16% 171.97% 100.00%
ROE 2.02 % 0.80 % - % 1.43 % 1.40 % 6.53 % - % -
  YoY % 152.50% 0.00% 0.00% 2.14% -78.56% 0.00% -
  Horiz. % 30.93% 12.25% 0.00% 21.90% 21.44% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 18.55 18.93 20.43 16.58 16.83 14.62 15.26 3.31%
  YoY % -2.01% -7.34% 23.22% -1.49% 15.12% -4.19% -
  Horiz. % 121.56% 124.05% 133.88% 108.65% 110.29% 95.81% 100.00%
EPS 1.19 0.45 1.14 0.73 0.68 1.91 0.97 3.46%
  YoY % 164.44% -60.53% 56.16% 7.35% -64.40% 96.91% -
  Horiz. % 122.68% 46.39% 117.53% 75.26% 70.10% 196.91% 100.00%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5903 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 -
  YoY % 5.50% 0.00% 0.00% 5.28% 65.81% 0.00% -
  Horiz. % 201.81% 191.28% 0.00% 174.56% 165.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 14.83 15.20 16.30 13.20 13.36 9.17 8.01 10.81%
  YoY % -2.43% -6.75% 23.48% -1.20% 45.69% 14.48% -
  Horiz. % 185.14% 189.76% 203.50% 164.79% 166.79% 114.48% 100.00%
EPS 0.95 0.36 0.91 0.58 0.54 1.20 0.61 7.66%
  YoY % 163.89% -60.44% 56.90% 7.41% -55.00% 96.72% -
  Horiz. % 155.74% 59.02% 149.18% 95.08% 88.52% 196.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.95 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4720 0.4491 0.0000 0.4064 0.3850 0.1836 0.0000 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.69% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.35% 209.69% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.9550 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 -
P/RPS 5.15 5.23 4.89 6.88 10.52 5.61 2.36 13.88%
  YoY % -1.53% 6.95% -28.92% -34.60% 87.52% 137.71% -
  Horiz. % 218.22% 221.61% 207.20% 291.53% 445.76% 237.71% 100.00%
P/EPS 80.25 220.00 87.72 156.16 260.29 42.93 31.03 17.15%
  YoY % -63.52% 150.80% -43.83% -40.01% 506.31% 38.35% -
  Horiz. % 258.62% 708.99% 282.69% 503.25% 838.83% 138.35% 100.00%
EY 1.25 0.45 1.14 0.64 0.38 2.33 3.22 -14.58%
  YoY % 177.78% -60.53% 78.12% 68.42% -83.69% -27.64% -
  Horiz. % 38.82% 13.98% 35.40% 19.88% 11.80% 72.36% 100.00%
DY 0.00 0.00 0.00 0.00 0.68 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.62 1.77 0.00 2.23 3.65 2.80 0.00 -
  YoY % -8.47% 0.00% 0.00% -38.90% 30.36% 0.00% -
  Horiz. % 57.86% 63.21% 0.00% 79.64% 130.36% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 -
Price 0.9200 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 -
P/RPS 4.96 4.91 5.38 7.12 9.27 9.85 2.23 14.24%
  YoY % 1.02% -8.74% -24.44% -23.19% -5.89% 341.70% -
  Horiz. % 222.42% 220.18% 241.26% 319.28% 415.70% 441.70% 100.00%
P/EPS 77.31 206.67 96.49 161.64 229.41 75.39 29.31 17.54%
  YoY % -62.59% 114.19% -40.31% -29.54% 204.30% 157.22% -
  Horiz. % 263.77% 705.12% 329.21% 551.48% 782.70% 257.22% 100.00%
EY 1.29 0.48 1.04 0.62 0.44 1.33 3.41 -14.95%
  YoY % 168.75% -53.85% 67.74% 40.91% -66.92% -61.00% -
  Horiz. % 37.83% 14.08% 30.50% 18.18% 12.90% 39.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.56 1.66 0.00 2.31 3.22 4.92 0.00 -
  YoY % -6.02% 0.00% 0.00% -28.26% -34.55% 0.00% -
  Horiz. % 31.71% 33.74% 0.00% 46.95% 65.45% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers