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.
 


 

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