Highlights

[3A] YoY Quarter Result on 2008-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 14-May-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 31-Mar-2008  [#1]
Profit Trend QoQ -     20.86%    YoY -     -14.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 65,713 61,326 33,074 37,547 22,460 18,675 15,323 27.45%
  YoY % 7.15% 85.42% -11.91% 67.17% 20.27% 21.88% -
  Horiz. % 428.85% 400.22% 215.85% 245.04% 146.58% 121.88% 100.00%
PBT 2,317 7,376 2,893 2,435 2,516 764 1,075 13.65%
  YoY % -68.59% 154.96% 18.81% -3.22% 229.32% -28.93% -
  Horiz. % 215.53% 686.14% 269.12% 226.51% 234.05% 71.07% 100.00%
Tax 1,734 -1,429 -756 -477 -232 -197 -317 -
  YoY % 221.34% -89.02% -58.49% -105.60% -17.77% 37.85% -
  Horiz. % -547.00% 450.79% 238.49% 150.47% 73.19% 62.15% 100.00%
NP 4,051 5,947 2,137 1,958 2,284 567 758 32.21%
  YoY % -31.88% 178.29% 9.14% -14.27% 302.82% -25.20% -
  Horiz. % 534.43% 784.56% 281.93% 258.31% 301.32% 74.80% 100.00%
NP to SH 3,983 5,947 2,137 1,958 2,284 567 758 31.84%
  YoY % -33.03% 178.29% 9.14% -14.27% 302.82% -25.20% -
  Horiz. % 525.46% 784.56% 281.93% 258.31% 301.32% 74.80% 100.00%
Tax Rate -74.84 % 19.37 % 26.13 % 19.59 % 9.22 % 25.79 % 29.49 % -
  YoY % -486.37% -25.87% 33.38% 112.47% -64.25% -12.55% -
  Horiz. % -253.78% 65.68% 88.61% 66.43% 31.26% 87.45% 100.00%
Total Cost 61,662 55,379 30,937 35,589 20,176 18,108 14,565 27.18%
  YoY % 11.35% 79.01% -13.07% 76.39% 11.42% 24.33% -
  Horiz. % 423.36% 380.22% 212.41% 244.35% 138.52% 124.33% 100.00%
Net Worth 194,181 142,100 79,130 0 54,170 48,106 43,037 28.53%
  YoY % 36.65% 79.58% 0.00% 0.00% 12.61% 11.78% -
  Horiz. % 451.19% 330.18% 183.86% 0.00% 125.87% 111.78% 100.00%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 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
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 194,181 142,100 79,130 0 54,170 48,106 43,037 28.53%
  YoY % 36.65% 79.58% 0.00% 0.00% 12.61% 11.78% -
  Horiz. % 451.19% 330.18% 183.86% 0.00% 125.87% 111.78% 100.00%
NOSH 394,356 369,378 309,710 191,603 174,351 177,187 140,370 18.78%
  YoY % 6.76% 19.27% 61.64% 9.90% -1.60% 26.23% -
  Horiz. % 280.94% 263.15% 220.64% 136.50% 124.21% 126.23% 100.00%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 6.16 % 9.70 % 6.46 % 5.21 % 10.17 % 3.04 % 4.95 % 3.71%
  YoY % -36.49% 50.15% 23.99% -48.77% 234.54% -38.59% -
  Horiz. % 124.44% 195.96% 130.51% 105.25% 205.45% 61.41% 100.00%
ROE 2.05 % 4.19 % 2.70 % - % 4.22 % 1.18 % 1.76 % 2.57%
  YoY % -51.07% 55.19% 0.00% 0.00% 257.63% -32.95% -
  Horiz. % 116.48% 238.07% 153.41% 0.00% 239.77% 67.05% 100.00%
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 16.66 16.60 10.68 19.60 12.88 10.54 10.92 7.29%
  YoY % 0.36% 55.43% -45.51% 52.17% 22.20% -3.48% -
  Horiz. % 152.56% 152.01% 97.80% 179.49% 117.95% 96.52% 100.00%
EPS 1.01 1.61 0.69 0.64 1.31 0.32 0.54 10.99%
  YoY % -37.27% 133.33% 7.81% -51.15% 309.38% -40.74% -
  Horiz. % 187.04% 298.15% 127.78% 118.52% 242.59% 59.26% 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 0.4924 0.3847 0.2555 0.0000 0.3107 0.2715 0.3066 8.21%
  YoY % 28.00% 50.57% 0.00% 0.00% 14.44% -11.45% -
  Horiz. % 160.60% 125.47% 83.33% 0.00% 101.34% 88.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 13.36 12.46 6.72 7.63 4.57 3.80 3.11 27.49%
  YoY % 7.22% 85.42% -11.93% 66.96% 20.26% 22.19% -
  Horiz. % 429.58% 400.64% 216.08% 245.34% 146.95% 122.19% 100.00%
EPS 0.81 1.21 0.43 0.40 0.46 0.12 0.15 32.44%
  YoY % -33.06% 181.40% 7.50% -13.04% 283.33% -20.00% -
  Horiz. % 540.00% 806.67% 286.67% 266.67% 306.67% 80.00% 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 0.3947 0.2888 0.1608 0.0000 0.1101 0.0978 0.0875 28.53%
  YoY % 36.67% 79.60% 0.00% 0.00% 12.58% 11.77% -
  Horiz. % 451.09% 330.06% 183.77% 0.00% 125.83% 111.77% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.5800 2.0300 0.3200 0.3600 0.4100 0.2200 0.2600 -
P/RPS 9.48 12.23 3.00 1.84 3.18 2.09 2.38 25.89%
  YoY % -22.49% 307.67% 63.04% -42.14% 52.15% -12.18% -
  Horiz. % 398.32% 513.87% 126.05% 77.31% 133.61% 87.82% 100.00%
P/EPS 156.44 126.09 46.38 35.23 31.30 68.75 48.15 21.69%
  YoY % 24.07% 171.86% 31.65% 12.56% -54.47% 42.78% -
  Horiz. % 324.90% 261.87% 96.32% 73.17% 65.01% 142.78% 100.00%
EY 0.64 0.79 2.16 2.84 3.20 1.45 2.08 -17.83%
  YoY % -18.99% -63.43% -23.94% -11.25% 120.69% -30.29% -
  Horiz. % 30.77% 37.98% 103.85% 136.54% 153.85% 69.71% 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 3.21 5.28 1.25 0.00 1.32 0.81 0.85 24.78%
  YoY % -39.20% 322.40% 0.00% 0.00% 62.96% -4.71% -
  Horiz. % 377.65% 621.18% 147.06% 0.00% 155.29% 95.29% 100.00%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 -
Price 1.5900 1.5700 0.3400 0.3800 0.4200 0.1800 0.2600 -
P/RPS 9.54 9.46 3.18 1.94 3.26 1.71 2.38 26.02%
  YoY % 0.85% 197.48% 63.92% -40.49% 90.64% -28.15% -
  Horiz. % 400.84% 397.48% 133.61% 81.51% 136.97% 71.85% 100.00%
P/EPS 157.43 97.52 49.28 37.19 32.06 56.25 48.15 21.82%
  YoY % 61.43% 97.89% 32.51% 16.00% -43.00% 16.82% -
  Horiz. % 326.96% 202.53% 102.35% 77.24% 66.58% 116.82% 100.00%
EY 0.64 1.03 2.03 2.69 3.12 1.78 2.08 -17.83%
  YoY % -37.86% -49.26% -24.54% -13.78% 75.28% -14.42% -
  Horiz. % 30.77% 49.52% 97.60% 129.33% 150.00% 85.58% 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 3.23 4.08 1.33 0.00 1.35 0.66 0.85 24.91%
  YoY % -20.83% 206.77% 0.00% 0.00% 104.55% -22.35% -
  Horiz. % 380.00% 480.00% 156.47% 0.00% 158.82% 77.65% 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.
 


 

336  195  520  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers