Highlights

[3A] YoY Quarter Result on 2012-12-31 [#4]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend QoQ -     0.56%    YoY -     -5.16%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 93,924 77,299 77,807 82,886 65,166 64,818 55,197 9.26%
  YoY % 21.51% -0.65% -6.13% 27.19% 0.54% 17.43% -
  Horiz. % 170.16% 140.04% 140.96% 150.16% 118.06% 117.43% 100.00%
PBT 4,341 6,947 4,741 6,435 5,718 3,618 6,492 -6.48%
  YoY % -37.51% 46.53% -26.32% 12.54% 58.04% -44.27% -
  Horiz. % 66.87% 107.01% 73.03% 99.12% 88.08% 55.73% 100.00%
Tax -1,270 -2,301 -1,380 -1,934 -1,043 50 -1,977 -7.11%
  YoY % 44.81% -66.74% 28.65% -85.43% -2,186.00% 102.53% -
  Horiz. % 64.24% 116.39% 69.80% 97.82% 52.76% -2.53% 100.00%
NP 3,071 4,646 3,361 4,501 4,675 3,668 4,515 -6.22%
  YoY % -33.90% 38.23% -25.33% -3.72% 27.45% -18.76% -
  Horiz. % 68.02% 102.90% 74.44% 99.69% 103.54% 81.24% 100.00%
NP to SH 3,071 4,646 3,361 4,501 4,746 3,668 4,515 -6.22%
  YoY % -33.90% 38.23% -25.33% -5.16% 29.39% -18.76% -
  Horiz. % 68.02% 102.90% 74.44% 99.69% 105.12% 81.24% 100.00%
Tax Rate 29.26 % 33.12 % 29.11 % 30.05 % 18.24 % -1.38 % 30.45 % -0.66%
  YoY % -11.65% 13.78% -3.13% 64.75% 1,421.74% -104.53% -
  Horiz. % 96.09% 108.77% 95.60% 98.69% 59.90% -4.53% 100.00%
Total Cost 90,853 72,653 74,446 78,385 60,491 61,150 50,682 10.21%
  YoY % 25.05% -2.41% -5.03% 29.58% -1.08% 20.65% -
  Horiz. % 179.26% 143.35% 146.89% 154.66% 119.35% 120.65% 100.00%
Net Worth 248,239 231,827 219,003 212,122 200,231 190,223 126,077 11.95%
  YoY % 7.08% 5.86% 3.24% 5.94% 5.26% 50.88% -
  Horiz. % 196.89% 183.88% 173.70% 168.25% 158.82% 150.88% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 248,239 231,827 219,003 212,122 200,231 190,223 126,077 11.95%
  YoY % 7.08% 5.86% 3.24% 5.94% 5.26% 50.88% -
  Horiz. % 196.89% 183.88% 173.70% 168.25% 158.82% 150.88% 100.00%
NOSH 393,717 393,728 393,536 393,255 392,148 394,408 342,045 2.37%
  YoY % -0.00% 0.05% 0.07% 0.28% -0.57% 15.31% -
  Horiz. % 115.11% 115.11% 115.05% 114.97% 114.65% 115.31% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.27 % 6.01 % 4.32 % 5.43 % 7.17 % 5.66 % 8.18 % -14.17%
  YoY % -45.59% 39.12% -20.44% -24.27% 26.68% -30.81% -
  Horiz. % 39.98% 73.47% 52.81% 66.38% 87.65% 69.19% 100.00%
ROE 1.24 % 2.00 % 1.53 % 2.12 % 2.37 % 1.93 % 3.58 % -16.19%
  YoY % -38.00% 30.72% -27.83% -10.55% 22.80% -46.09% -
  Horiz. % 34.64% 55.87% 42.74% 59.22% 66.20% 53.91% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 23.86 19.63 19.77 21.08 16.62 16.43 16.14 6.73%
  YoY % 21.55% -0.71% -6.21% 26.84% 1.16% 1.80% -
  Horiz. % 147.83% 121.62% 122.49% 130.61% 102.97% 101.80% 100.00%
EPS 0.78 1.18 0.85 1.14 1.21 0.93 1.47 -10.02%
  YoY % -33.90% 38.82% -25.44% -5.79% 30.11% -36.73% -
  Horiz. % 53.06% 80.27% 57.82% 77.55% 82.31% 63.27% 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 0.6305 0.5888 0.5565 0.5394 0.5106 0.4823 0.3686 9.35%
  YoY % 7.08% 5.80% 3.17% 5.64% 5.87% 30.85% -
  Horiz. % 171.05% 159.74% 150.98% 146.34% 138.52% 130.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 19.09 15.71 15.81 16.85 13.25 13.17 11.22 9.26%
  YoY % 21.51% -0.63% -6.17% 27.17% 0.61% 17.38% -
  Horiz. % 170.14% 140.02% 140.91% 150.18% 118.09% 117.38% 100.00%
EPS 0.62 0.94 0.68 0.91 0.96 0.75 0.92 -6.36%
  YoY % -34.04% 38.24% -25.27% -5.21% 28.00% -18.48% -
  Horiz. % 67.39% 102.17% 73.91% 98.91% 104.35% 81.52% 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 0.5046 0.4712 0.4451 0.4311 0.4070 0.3866 0.2563 11.95%
  YoY % 7.09% 5.86% 3.25% 5.92% 5.28% 50.84% -
  Horiz. % 196.88% 183.85% 173.66% 168.20% 158.80% 150.84% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.0500 0.8750 0.8400 1.0900 1.1200 1.5900 1.5100 -
P/RPS 4.40 4.46 4.25 5.17 6.74 9.67 9.36 -11.82%
  YoY % -1.35% 4.94% -17.79% -23.29% -30.30% 3.31% -
  Horiz. % 47.01% 47.65% 45.41% 55.24% 72.01% 103.31% 100.00%
P/EPS 134.62 74.15 98.35 95.23 92.54 170.97 114.39 2.75%
  YoY % 81.55% -24.61% 3.28% 2.91% -45.87% 49.46% -
  Horiz. % 117.69% 64.82% 85.98% 83.25% 80.90% 149.46% 100.00%
EY 0.74 1.35 1.02 1.05 1.08 0.58 0.87 -2.66%
  YoY % -45.19% 32.35% -2.86% -2.78% 86.21% -33.33% -
  Horiz. % 85.06% 155.17% 117.24% 120.69% 124.14% 66.67% 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 1.67 1.49 1.51 2.02 2.19 3.30 4.10 -13.90%
  YoY % 12.08% -1.32% -25.25% -7.76% -33.64% -19.51% -
  Horiz. % 40.73% 36.34% 36.83% 49.27% 53.41% 80.49% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 16/02/15 19/02/14 28/02/13 27/02/12 25/02/11 23/02/10 -
Price 1.0900 1.0000 0.9350 1.0000 1.2200 1.5400 2.2900 -
P/RPS 4.57 5.09 4.73 4.74 7.34 9.37 14.19 -17.20%
  YoY % -10.22% 7.61% -0.21% -35.42% -21.66% -33.97% -
  Horiz. % 32.21% 35.87% 33.33% 33.40% 51.73% 66.03% 100.00%
P/EPS 139.74 84.75 109.48 87.37 100.81 165.59 173.48 -3.54%
  YoY % 64.88% -22.59% 25.31% -13.33% -39.12% -4.55% -
  Horiz. % 80.55% 48.85% 63.11% 50.36% 58.11% 95.45% 100.00%
EY 0.72 1.18 0.91 1.14 0.99 0.60 0.58 3.67%
  YoY % -38.98% 29.67% -20.18% 15.15% 65.00% 3.45% -
  Horiz. % 124.14% 203.45% 156.90% 196.55% 170.69% 103.45% 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 1.73 1.70 1.68 1.85 2.39 3.19 6.21 -19.18%
  YoY % 1.76% 1.19% -9.19% -22.59% -25.08% -48.63% -
  Horiz. % 27.86% 27.38% 27.05% 29.79% 38.49% 51.37% 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.
 


 

98  88  368  1742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295-0.005 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers