Highlights

[3A] YoY Quarter Result on 2009-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -23.45%    YoY -     84.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,886 65,166 64,818 55,197 32,177 33,639 21,437 25.26%
  YoY % 27.19% 0.54% 17.43% 71.54% -4.35% 56.92% -
  Horiz. % 386.65% 303.99% 302.37% 257.48% 150.10% 156.92% 100.00%
PBT 6,435 5,718 3,618 6,492 236 2,760 3,481 10.77%
  YoY % 12.54% 58.04% -44.27% 2,650.85% -91.45% -20.71% -
  Horiz. % 184.86% 164.26% 103.94% 186.50% 6.78% 79.29% 100.00%
Tax -1,934 -1,043 50 -1,977 2,205 -1,140 -26 104.94%
  YoY % -85.43% -2,186.00% 102.53% -189.66% 293.42% -4,284.62% -
  Horiz. % 7,438.46% 4,011.54% -192.31% 7,603.85% -8,480.77% 4,384.62% 100.00%
NP 4,501 4,675 3,668 4,515 2,441 1,620 3,455 4.50%
  YoY % -3.72% 27.45% -18.76% 84.97% 50.68% -53.11% -
  Horiz. % 130.27% 135.31% 106.16% 130.68% 70.65% 46.89% 100.00%
NP to SH 4,501 4,746 3,668 4,515 2,441 1,620 3,455 4.50%
  YoY % -5.16% 29.39% -18.76% 84.97% 50.68% -53.11% -
  Horiz. % 130.27% 137.37% 106.16% 130.68% 70.65% 46.89% 100.00%
Tax Rate 30.05 % 18.24 % -1.38 % 30.45 % -934.32 % 41.30 % 0.75 % 84.88%
  YoY % 64.75% 1,421.74% -104.53% 103.26% -2,362.28% 5,406.67% -
  Horiz. % 4,006.67% 2,432.00% -184.00% 4,060.00% -124,576.00% 5,506.67% 100.00%
Total Cost 78,385 60,491 61,150 50,682 29,736 32,019 17,982 27.78%
  YoY % 29.58% -1.08% 20.65% 70.44% -7.13% 78.06% -
  Horiz. % 435.91% 336.40% 340.06% 281.85% 165.37% 178.06% 100.00%
Net Worth 212,122 200,231 190,223 126,077 79,904 43,995 54,280 25.48%
  YoY % 5.94% 5.26% 50.88% 57.79% 81.62% -18.95% -
  Horiz. % 390.79% 368.88% 350.45% 232.27% 147.21% 81.05% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,104 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 60.91 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 212,122 200,231 190,223 126,077 79,904 43,995 54,280 25.48%
  YoY % 5.94% 5.26% 50.88% 57.79% 81.62% -18.95% -
  Horiz. % 390.79% 368.88% 350.45% 232.27% 147.21% 81.05% 100.00%
NOSH 393,255 392,148 394,408 342,045 308,987 186,896 175,380 14.39%
  YoY % 0.28% -0.57% 15.31% 10.70% 65.33% 6.57% -
  Horiz. % 224.23% 223.60% 224.89% 195.03% 176.18% 106.57% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.43 % 7.17 % 5.66 % 8.18 % 7.59 % 4.82 % 16.12 % -16.57%
  YoY % -24.27% 26.68% -30.81% 7.77% 57.47% -70.10% -
  Horiz. % 33.68% 44.48% 35.11% 50.74% 47.08% 29.90% 100.00%
ROE 2.12 % 2.37 % 1.93 % 3.58 % 3.05 % 3.68 % 6.37 % -16.74%
  YoY % -10.55% 22.80% -46.09% 17.38% -17.12% -42.23% -
  Horiz. % 33.28% 37.21% 30.30% 56.20% 47.88% 57.77% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 21.08 16.62 16.43 16.14 10.41 18.00 12.22 9.50%
  YoY % 26.84% 1.16% 1.80% 55.04% -42.17% 47.30% -
  Horiz. % 172.50% 136.01% 134.45% 132.08% 85.19% 147.30% 100.00%
EPS 1.14 1.21 0.93 1.47 0.79 0.53 1.97 -8.71%
  YoY % -5.79% 30.11% -36.73% 86.08% 49.06% -73.10% -
  Horiz. % 57.87% 61.42% 47.21% 74.62% 40.10% 26.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5394 0.5106 0.4823 0.3686 0.2586 0.2354 0.3095 9.69%
  YoY % 5.64% 5.87% 30.85% 42.54% 9.86% -23.94% -
  Horiz. % 174.28% 164.98% 155.83% 119.10% 83.55% 76.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.85 13.25 13.17 11.22 6.54 6.84 4.36 25.25%
  YoY % 27.17% 0.61% 17.38% 71.56% -4.39% 56.88% -
  Horiz. % 386.47% 303.90% 302.06% 257.34% 150.00% 156.88% 100.00%
EPS 0.91 0.96 0.75 0.92 0.50 0.33 0.70 4.47%
  YoY % -5.21% 28.00% -18.48% 84.00% 51.52% -52.86% -
  Horiz. % 130.00% 137.14% 107.14% 131.43% 71.43% 47.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4311 0.4070 0.3866 0.2563 0.1624 0.0894 0.1103 25.48%
  YoY % 5.92% 5.28% 50.84% 57.82% 81.66% -18.95% -
  Horiz. % 390.84% 368.99% 350.50% 232.37% 147.23% 81.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.0900 1.1200 1.5900 1.5100 0.3200 0.4000 0.2600 -
P/RPS 5.17 6.74 9.67 9.36 3.07 2.22 2.13 15.91%
  YoY % -23.29% -30.30% 3.31% 204.89% 38.29% 4.23% -
  Horiz. % 242.72% 316.43% 453.99% 439.44% 144.13% 104.23% 100.00%
P/EPS 95.23 92.54 170.97 114.39 40.51 46.15 13.20 38.96%
  YoY % 2.91% -45.87% 49.46% 182.37% -12.22% 249.62% -
  Horiz. % 721.44% 701.06% 1,295.23% 866.59% 306.89% 349.62% 100.00%
EY 1.05 1.08 0.58 0.87 2.47 2.17 7.58 -28.05%
  YoY % -2.78% 86.21% -33.33% -64.78% 13.82% -71.37% -
  Horiz. % 13.85% 14.25% 7.65% 11.48% 32.59% 28.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.02 2.19 3.30 4.10 1.24 1.70 0.84 15.73%
  YoY % -7.76% -33.64% -19.51% 230.65% -27.06% 102.38% -
  Horiz. % 240.48% 260.71% 392.86% 488.10% 147.62% 202.38% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 19/02/08 27/02/07 -
Price 1.0000 1.2200 1.5400 2.2900 0.3400 0.3800 0.3400 -
P/RPS 4.74 7.34 9.37 14.19 3.26 2.11 2.78 9.29%
  YoY % -35.42% -21.66% -33.97% 335.28% 54.50% -24.10% -
  Horiz. % 170.50% 264.03% 337.05% 510.43% 117.27% 75.90% 100.00%
P/EPS 87.37 100.81 165.59 173.48 43.04 43.84 17.26 31.00%
  YoY % -13.33% -39.12% -4.55% 303.07% -1.82% 154.00% -
  Horiz. % 506.20% 584.07% 959.39% 1,005.10% 249.36% 254.00% 100.00%
EY 1.14 0.99 0.60 0.58 2.32 2.28 5.79 -23.71%
  YoY % 15.15% 65.00% 3.45% -75.00% 1.75% -60.62% -
  Horiz. % 19.69% 17.10% 10.36% 10.02% 40.07% 39.38% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 2.39 3.19 6.21 1.31 1.61 1.10 9.04%
  YoY % -22.59% -25.08% -48.63% 374.05% -18.63% 46.36% -
  Horiz. % 168.18% 217.27% 290.00% 564.55% 119.09% 146.36% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

657  429  580  789 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 PHB-WB 0.020.00 
 MTRONIC 0.12+0.01 
 KANGER 0.180.00 
 TNLOGIS 0.925+0.09 
 HIAPTEK 0.280.00 
 MTRONIC-WA 0.08+0.01 
 IRIS 0.36+0.01 

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