Highlights

[3A] YoY Quarter Result on 2010-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     38.10%    YoY -     -18.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 77,807 82,886 65,166 64,818 55,197 32,177 33,639 14.98%
  YoY % -6.13% 27.19% 0.54% 17.43% 71.54% -4.35% -
  Horiz. % 231.30% 246.40% 193.72% 192.69% 164.09% 95.65% 100.00%
PBT 4,741 6,435 5,718 3,618 6,492 236 2,760 9.43%
  YoY % -26.32% 12.54% 58.04% -44.27% 2,650.85% -91.45% -
  Horiz. % 171.78% 233.15% 207.17% 131.09% 235.22% 8.55% 100.00%
Tax -1,380 -1,934 -1,043 50 -1,977 2,205 -1,140 3.23%
  YoY % 28.65% -85.43% -2,186.00% 102.53% -189.66% 293.42% -
  Horiz. % 121.05% 169.65% 91.49% -4.39% 173.42% -193.42% 100.00%
NP 3,361 4,501 4,675 3,668 4,515 2,441 1,620 12.92%
  YoY % -25.33% -3.72% 27.45% -18.76% 84.97% 50.68% -
  Horiz. % 207.47% 277.84% 288.58% 226.42% 278.70% 150.68% 100.00%
NP to SH 3,361 4,501 4,746 3,668 4,515 2,441 1,620 12.92%
  YoY % -25.33% -5.16% 29.39% -18.76% 84.97% 50.68% -
  Horiz. % 207.47% 277.84% 292.96% 226.42% 278.70% 150.68% 100.00%
Tax Rate 29.11 % 30.05 % 18.24 % -1.38 % 30.45 % -934.32 % 41.30 % -5.66%
  YoY % -3.13% 64.75% 1,421.74% -104.53% 103.26% -2,362.28% -
  Horiz. % 70.48% 72.76% 44.16% -3.34% 73.73% -2,262.28% 100.00%
Total Cost 74,446 78,385 60,491 61,150 50,682 29,736 32,019 15.08%
  YoY % -5.03% 29.58% -1.08% 20.65% 70.44% -7.13% -
  Horiz. % 232.51% 244.81% 188.92% 190.98% 158.29% 92.87% 100.00%
Net Worth 219,003 212,122 200,231 190,223 126,077 79,904 43,995 30.64%
  YoY % 3.24% 5.94% 5.26% 50.88% 57.79% 81.62% -
  Horiz. % 497.79% 482.15% 455.12% 432.37% 286.57% 181.62% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 219,003 212,122 200,231 190,223 126,077 79,904 43,995 30.64%
  YoY % 3.24% 5.94% 5.26% 50.88% 57.79% 81.62% -
  Horiz. % 497.79% 482.15% 455.12% 432.37% 286.57% 181.62% 100.00%
NOSH 393,536 393,255 392,148 394,408 342,045 308,987 186,896 13.20%
  YoY % 0.07% 0.28% -0.57% 15.31% 10.70% 65.33% -
  Horiz. % 210.56% 210.41% 209.82% 211.03% 183.01% 165.33% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.32 % 5.43 % 7.17 % 5.66 % 8.18 % 7.59 % 4.82 % -1.81%
  YoY % -20.44% -24.27% 26.68% -30.81% 7.77% 57.47% -
  Horiz. % 89.63% 112.66% 148.76% 117.43% 169.71% 157.47% 100.00%
ROE 1.53 % 2.12 % 2.37 % 1.93 % 3.58 % 3.05 % 3.68 % -13.60%
  YoY % -27.83% -10.55% 22.80% -46.09% 17.38% -17.12% -
  Horiz. % 41.58% 57.61% 64.40% 52.45% 97.28% 82.88% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 19.77 21.08 16.62 16.43 16.14 10.41 18.00 1.57%
  YoY % -6.21% 26.84% 1.16% 1.80% 55.04% -42.17% -
  Horiz. % 109.83% 117.11% 92.33% 91.28% 89.67% 57.83% 100.00%
EPS 0.85 1.14 1.21 0.93 1.47 0.79 0.53 8.18%
  YoY % -25.44% -5.79% 30.11% -36.73% 86.08% 49.06% -
  Horiz. % 160.38% 215.09% 228.30% 175.47% 277.36% 149.06% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.5565 0.5394 0.5106 0.4823 0.3686 0.2586 0.2354 15.40%
  YoY % 3.17% 5.64% 5.87% 30.85% 42.54% 9.86% -
  Horiz. % 236.41% 229.14% 216.91% 204.89% 156.58% 109.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 15.81 16.85 13.25 13.17 11.22 6.54 6.84 14.97%
  YoY % -6.17% 27.17% 0.61% 17.38% 71.56% -4.39% -
  Horiz. % 231.14% 246.35% 193.71% 192.54% 164.04% 95.61% 100.00%
EPS 0.68 0.91 0.96 0.75 0.92 0.50 0.33 12.79%
  YoY % -25.27% -5.21% 28.00% -18.48% 84.00% 51.52% -
  Horiz. % 206.06% 275.76% 290.91% 227.27% 278.79% 151.52% 100.00%
DPS 0.00 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. % - - - - - - -
NAPS 0.4451 0.4311 0.4070 0.3866 0.2563 0.1624 0.0894 30.64%
  YoY % 3.25% 5.92% 5.28% 50.84% 57.82% 81.66% -
  Horiz. % 497.87% 482.21% 455.26% 432.44% 286.69% 181.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.8400 1.0900 1.1200 1.5900 1.5100 0.3200 0.4000 -
P/RPS 4.25 5.17 6.74 9.67 9.36 3.07 2.22 11.42%
  YoY % -17.79% -23.29% -30.30% 3.31% 204.89% 38.29% -
  Horiz. % 191.44% 232.88% 303.60% 435.59% 421.62% 138.29% 100.00%
P/EPS 98.35 95.23 92.54 170.97 114.39 40.51 46.15 13.43%
  YoY % 3.28% 2.91% -45.87% 49.46% 182.37% -12.22% -
  Horiz. % 213.11% 206.35% 200.52% 370.47% 247.87% 87.78% 100.00%
EY 1.02 1.05 1.08 0.58 0.87 2.47 2.17 -11.81%
  YoY % -2.86% -2.78% 86.21% -33.33% -64.78% 13.82% -
  Horiz. % 47.00% 48.39% 49.77% 26.73% 40.09% 113.82% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.51 2.02 2.19 3.30 4.10 1.24 1.70 -1.95%
  YoY % -25.25% -7.76% -33.64% -19.51% 230.65% -27.06% -
  Horiz. % 88.82% 118.82% 128.82% 194.12% 241.18% 72.94% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 19/02/08 -
Price 0.9350 1.0000 1.2200 1.5400 2.2900 0.3400 0.3800 -
P/RPS 4.73 4.74 7.34 9.37 14.19 3.26 2.11 14.39%
  YoY % -0.21% -35.42% -21.66% -33.97% 335.28% 54.50% -
  Horiz. % 224.17% 224.64% 347.87% 444.08% 672.51% 154.50% 100.00%
P/EPS 109.48 87.37 100.81 165.59 173.48 43.04 43.84 16.46%
  YoY % 25.31% -13.33% -39.12% -4.55% 303.07% -1.82% -
  Horiz. % 249.73% 199.29% 229.95% 377.71% 395.71% 98.18% 100.00%
EY 0.91 1.14 0.99 0.60 0.58 2.32 2.28 -14.18%
  YoY % -20.18% 15.15% 65.00% 3.45% -75.00% 1.75% -
  Horiz. % 39.91% 50.00% 43.42% 26.32% 25.44% 101.75% 100.00%
DY 0.00 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. % - - - - - - -
P/NAPS 1.68 1.85 2.39 3.19 6.21 1.31 1.61 0.71%
  YoY % -9.19% -22.59% -25.08% -48.63% 374.05% -18.63% -
  Horiz. % 104.35% 114.91% 148.45% 198.14% 385.71% 81.37% 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
 
 

685  409  577  436 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PHB 0.035+0.005 
 AT 0.21+0.01 
 BIOHLDG 0.355+0.045 
 MTRONIC 0.12+0.01 
 PHB-WB 0.020.00 
 KANGER 0.175-0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.93+0.095 
 MTRONIC-WA 0.075+0.005 
 IRIS 0.355+0.005 

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