Highlights

[3A] YoY Quarter Result on 2011-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 27-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     66.00%    YoY -     29.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 77,299 77,807 82,886 65,166 64,818 55,197 32,177 15.72%
  YoY % -0.65% -6.13% 27.19% 0.54% 17.43% 71.54% -
  Horiz. % 240.23% 241.81% 257.59% 202.52% 201.44% 171.54% 100.00%
PBT 6,947 4,741 6,435 5,718 3,618 6,492 236 75.67%
  YoY % 46.53% -26.32% 12.54% 58.04% -44.27% 2,650.85% -
  Horiz. % 2,943.64% 2,008.90% 2,726.69% 2,422.88% 1,533.05% 2,750.85% 100.00%
Tax -2,301 -1,380 -1,934 -1,043 50 -1,977 2,205 -
  YoY % -66.74% 28.65% -85.43% -2,186.00% 102.53% -189.66% -
  Horiz. % -104.35% -62.59% -87.71% -47.30% 2.27% -89.66% 100.00%
NP 4,646 3,361 4,501 4,675 3,668 4,515 2,441 11.32%
  YoY % 38.23% -25.33% -3.72% 27.45% -18.76% 84.97% -
  Horiz. % 190.33% 137.69% 184.39% 191.52% 150.27% 184.97% 100.00%
NP to SH 4,646 3,361 4,501 4,746 3,668 4,515 2,441 11.32%
  YoY % 38.23% -25.33% -5.16% 29.39% -18.76% 84.97% -
  Horiz. % 190.33% 137.69% 184.39% 194.43% 150.27% 184.97% 100.00%
Tax Rate 33.12 % 29.11 % 30.05 % 18.24 % -1.38 % 30.45 % -934.32 % -
  YoY % 13.78% -3.13% 64.75% 1,421.74% -104.53% 103.26% -
  Horiz. % -3.54% -3.12% -3.22% -1.95% 0.15% -3.26% 100.00%
Total Cost 72,653 74,446 78,385 60,491 61,150 50,682 29,736 16.05%
  YoY % -2.41% -5.03% 29.58% -1.08% 20.65% 70.44% -
  Horiz. % 244.33% 250.36% 263.60% 203.43% 205.64% 170.44% 100.00%
Net Worth 231,827 219,003 212,122 200,231 190,223 126,077 79,904 19.42%
  YoY % 5.86% 3.24% 5.94% 5.26% 50.88% 57.79% -
  Horiz. % 290.13% 274.08% 265.47% 250.59% 238.06% 157.79% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 231,827 219,003 212,122 200,231 190,223 126,077 79,904 19.42%
  YoY % 5.86% 3.24% 5.94% 5.26% 50.88% 57.79% -
  Horiz. % 290.13% 274.08% 265.47% 250.59% 238.06% 157.79% 100.00%
NOSH 393,728 393,536 393,255 392,148 394,408 342,045 308,987 4.12%
  YoY % 0.05% 0.07% 0.28% -0.57% 15.31% 10.70% -
  Horiz. % 127.43% 127.36% 127.27% 126.91% 127.65% 110.70% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 6.01 % 4.32 % 5.43 % 7.17 % 5.66 % 8.18 % 7.59 % -3.81%
  YoY % 39.12% -20.44% -24.27% 26.68% -30.81% 7.77% -
  Horiz. % 79.18% 56.92% 71.54% 94.47% 74.57% 107.77% 100.00%
ROE 2.00 % 1.53 % 2.12 % 2.37 % 1.93 % 3.58 % 3.05 % -6.79%
  YoY % 30.72% -27.83% -10.55% 22.80% -46.09% 17.38% -
  Horiz. % 65.57% 50.16% 69.51% 77.70% 63.28% 117.38% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 19.63 19.77 21.08 16.62 16.43 16.14 10.41 11.15%
  YoY % -0.71% -6.21% 26.84% 1.16% 1.80% 55.04% -
  Horiz. % 188.57% 189.91% 202.50% 159.65% 157.83% 155.04% 100.00%
EPS 1.18 0.85 1.14 1.21 0.93 1.47 0.79 6.91%
  YoY % 38.82% -25.44% -5.79% 30.11% -36.73% 86.08% -
  Horiz. % 149.37% 107.59% 144.30% 153.16% 117.72% 186.08% 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 0.5888 0.5565 0.5394 0.5106 0.4823 0.3686 0.2586 14.69%
  YoY % 5.80% 3.17% 5.64% 5.87% 30.85% 42.54% -
  Horiz. % 227.69% 215.20% 208.58% 197.45% 186.50% 142.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 15.71 15.81 16.85 13.25 13.17 11.22 6.54 15.72%
  YoY % -0.63% -6.17% 27.17% 0.61% 17.38% 71.56% -
  Horiz. % 240.21% 241.74% 257.65% 202.60% 201.38% 171.56% 100.00%
EPS 0.94 0.68 0.91 0.96 0.75 0.92 0.50 11.09%
  YoY % 38.24% -25.27% -5.21% 28.00% -18.48% 84.00% -
  Horiz. % 188.00% 136.00% 182.00% 192.00% 150.00% 184.00% 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 0.4712 0.4451 0.4311 0.4070 0.3866 0.2563 0.1624 19.42%
  YoY % 5.86% 3.25% 5.92% 5.28% 50.84% 57.82% -
  Horiz. % 290.15% 274.08% 265.46% 250.62% 238.05% 157.82% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.8750 0.8400 1.0900 1.1200 1.5900 1.5100 0.3200 -
P/RPS 4.46 4.25 5.17 6.74 9.67 9.36 3.07 6.42%
  YoY % 4.94% -17.79% -23.29% -30.30% 3.31% 204.89% -
  Horiz. % 145.28% 138.44% 168.40% 219.54% 314.98% 304.89% 100.00%
P/EPS 74.15 98.35 95.23 92.54 170.97 114.39 40.51 10.60%
  YoY % -24.61% 3.28% 2.91% -45.87% 49.46% 182.37% -
  Horiz. % 183.04% 242.78% 235.08% 228.44% 422.04% 282.37% 100.00%
EY 1.35 1.02 1.05 1.08 0.58 0.87 2.47 -9.57%
  YoY % 32.35% -2.86% -2.78% 86.21% -33.33% -64.78% -
  Horiz. % 54.66% 41.30% 42.51% 43.72% 23.48% 35.22% 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 1.49 1.51 2.02 2.19 3.30 4.10 1.24 3.11%
  YoY % -1.32% -25.25% -7.76% -33.64% -19.51% 230.65% -
  Horiz. % 120.16% 121.77% 162.90% 176.61% 266.13% 330.65% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 -
Price 1.0000 0.9350 1.0000 1.2200 1.5400 2.2900 0.3400 -
P/RPS 5.09 4.73 4.74 7.34 9.37 14.19 3.26 7.70%
  YoY % 7.61% -0.21% -35.42% -21.66% -33.97% 335.28% -
  Horiz. % 156.13% 145.09% 145.40% 225.15% 287.42% 435.28% 100.00%
P/EPS 84.75 109.48 87.37 100.81 165.59 173.48 43.04 11.95%
  YoY % -22.59% 25.31% -13.33% -39.12% -4.55% 303.07% -
  Horiz. % 196.91% 254.37% 203.00% 234.22% 384.74% 403.07% 100.00%
EY 1.18 0.91 1.14 0.99 0.60 0.58 2.32 -10.65%
  YoY % 29.67% -20.18% 15.15% 65.00% 3.45% -75.00% -
  Horiz. % 50.86% 39.22% 49.14% 42.67% 25.86% 25.00% 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 1.70 1.68 1.85 2.39 3.19 6.21 1.31 4.44%
  YoY % 1.19% -9.19% -22.59% -25.08% -48.63% 374.05% -
  Horiz. % 129.77% 128.24% 141.22% 182.44% 243.51% 474.05% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

470  374  620  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VIVOCOM 0.715-0.14 
 AT 0.185+0.015 
 XDL 0.065-0.005 
 ASIABIO-OR 0.01-0.025 
 EAH 0.030.00 
 KNM 0.205-0.005 
 KSTAR 0.325-0.01 
 JAKS-WC 0.315+0.22 
 SUPERMX-C1I 0.11+0.005 
 ARMADA 0.295+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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
3. TOPGLOV Factory closure to push GLOVEs ASP? gloveharicut
4. All glove stocks dragged down by Top Glove - Koon Yew Yin Koon Yew Yin's Blog
5. ATS (0072) - The Most Under-Valued Glove Maker The Gloves Century Rally
6. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
7. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
8. Report: ‘Entire Labour Dept’ will investigate conditions at Top Glove factories, says HR minister save malaysia!
PARTNERS & BROKERS