Highlights

[3A] YoY Quarter Result on 2009-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 28-May-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Mar-2009  [#1]
Profit Trend QoQ -     -12.45%    YoY -     9.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 71,439 65,713 61,326 33,074 37,547 22,460 18,675 25.03%
  YoY % 8.71% 7.15% 85.42% -11.91% 67.17% 20.27% -
  Horiz. % 382.54% 351.88% 328.39% 177.10% 201.05% 120.27% 100.00%
PBT 4,937 2,317 7,376 2,893 2,435 2,516 764 36.44%
  YoY % 113.08% -68.59% 154.96% 18.81% -3.22% 229.32% -
  Horiz. % 646.20% 303.27% 965.45% 378.66% 318.72% 329.32% 100.00%
Tax -997 1,734 -1,429 -756 -477 -232 -197 31.00%
  YoY % -157.50% 221.34% -89.02% -58.49% -105.60% -17.77% -
  Horiz. % 506.09% -880.20% 725.38% 383.76% 242.13% 117.77% 100.00%
NP 3,940 4,051 5,947 2,137 1,958 2,284 567 38.10%
  YoY % -2.74% -31.88% 178.29% 9.14% -14.27% 302.82% -
  Horiz. % 694.89% 714.46% 1,048.85% 376.90% 345.33% 402.82% 100.00%
NP to SH 3,683 3,983 5,947 2,137 1,958 2,284 567 36.56%
  YoY % -7.53% -33.03% 178.29% 9.14% -14.27% 302.82% -
  Horiz. % 649.56% 702.47% 1,048.85% 376.90% 345.33% 402.82% 100.00%
Tax Rate 20.19 % -74.84 % 19.37 % 26.13 % 19.59 % 9.22 % 25.79 % -3.99%
  YoY % 126.98% -486.37% -25.87% 33.38% 112.47% -64.25% -
  Horiz. % 78.29% -290.19% 75.11% 101.32% 75.96% 35.75% 100.00%
Total Cost 67,499 61,662 55,379 30,937 35,589 20,176 18,108 24.49%
  YoY % 9.47% 11.35% 79.01% -13.07% 76.39% 11.42% -
  Horiz. % 372.76% 340.52% 305.83% 170.85% 196.54% 111.42% 100.00%
Net Worth 203,740 194,181 142,100 79,130 0 54,170 48,106 27.17%
  YoY % 4.92% 36.65% 79.58% 0.00% 0.00% 12.61% -
  Horiz. % 423.52% 403.65% 295.39% 164.49% 0.00% 112.61% 100.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 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
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 203,740 194,181 142,100 79,130 0 54,170 48,106 27.17%
  YoY % 4.92% 36.65% 79.58% 0.00% 0.00% 12.61% -
  Horiz. % 423.52% 403.65% 295.39% 164.49% 0.00% 112.61% 100.00%
NOSH 391,808 394,356 369,378 309,710 191,603 174,351 177,187 14.13%
  YoY % -0.65% 6.76% 19.27% 61.64% 9.90% -1.60% -
  Horiz. % 221.13% 222.56% 208.47% 174.79% 108.14% 98.40% 100.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.52 % 6.16 % 9.70 % 6.46 % 5.21 % 10.17 % 3.04 % 10.44%
  YoY % -10.39% -36.49% 50.15% 23.99% -48.77% 234.54% -
  Horiz. % 181.58% 202.63% 319.08% 212.50% 171.38% 334.54% 100.00%
ROE 1.81 % 2.05 % 4.19 % 2.70 % - % 4.22 % 1.18 % 7.38%
  YoY % -11.71% -51.07% 55.19% 0.00% 0.00% 257.63% -
  Horiz. % 153.39% 173.73% 355.08% 228.81% 0.00% 357.63% 100.00%
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 18.23 16.66 16.60 10.68 19.60 12.88 10.54 9.55%
  YoY % 9.42% 0.36% 55.43% -45.51% 52.17% 22.20% -
  Horiz. % 172.96% 158.06% 157.50% 101.33% 185.96% 122.20% 100.00%
EPS 0.94 1.01 1.61 0.69 0.64 1.31 0.32 19.65%
  YoY % -6.93% -37.27% 133.33% 7.81% -51.15% 309.38% -
  Horiz. % 293.75% 315.62% 503.12% 215.62% 200.00% 409.38% 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 0.5200 0.4924 0.3847 0.2555 0.0000 0.3107 0.2715 11.43%
  YoY % 5.61% 28.00% 50.57% 0.00% 0.00% 14.44% -
  Horiz. % 191.53% 181.36% 141.69% 94.11% 0.00% 114.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.52 13.36 12.46 6.72 7.63 4.57 3.80 25.01%
  YoY % 8.68% 7.22% 85.42% -11.93% 66.96% 20.26% -
  Horiz. % 382.11% 351.58% 327.89% 176.84% 200.79% 120.26% 100.00%
EPS 0.75 0.81 1.21 0.43 0.40 0.46 0.12 35.68%
  YoY % -7.41% -33.06% 181.40% 7.50% -13.04% 283.33% -
  Horiz. % 625.00% 675.00% 1,008.33% 358.33% 333.33% 383.33% 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 0.4141 0.3947 0.2888 0.1608 0.0000 0.1101 0.0978 27.16%
  YoY % 4.92% 36.67% 79.60% 0.00% 0.00% 12.58% -
  Horiz. % 423.42% 403.58% 295.30% 164.42% 0.00% 112.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.1500 1.5800 2.0300 0.3200 0.3600 0.4100 0.2200 -
P/RPS 6.31 9.48 12.23 3.00 1.84 3.18 2.09 20.20%
  YoY % -33.44% -22.49% 307.67% 63.04% -42.14% 52.15% -
  Horiz. % 301.91% 453.59% 585.17% 143.54% 88.04% 152.15% 100.00%
P/EPS 122.34 156.44 126.09 46.38 35.23 31.30 68.75 10.07%
  YoY % -21.80% 24.07% 171.86% 31.65% 12.56% -54.47% -
  Horiz. % 177.95% 227.55% 183.40% 67.46% 51.24% 45.53% 100.00%
EY 0.82 0.64 0.79 2.16 2.84 3.20 1.45 -9.06%
  YoY % 28.13% -18.99% -63.43% -23.94% -11.25% 120.69% -
  Horiz. % 56.55% 44.14% 54.48% 148.97% 195.86% 220.69% 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 2.21 3.21 5.28 1.25 0.00 1.32 0.81 18.19%
  YoY % -31.15% -39.20% 322.40% 0.00% 0.00% 62.96% -
  Horiz. % 272.84% 396.30% 651.85% 154.32% 0.00% 162.96% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 -
Price 1.1600 1.5900 1.5700 0.3400 0.3800 0.4200 0.1800 -
P/RPS 6.36 9.54 9.46 3.18 1.94 3.26 1.71 24.45%
  YoY % -33.33% 0.85% 197.48% 63.92% -40.49% 90.64% -
  Horiz. % 371.93% 557.89% 553.22% 185.96% 113.45% 190.64% 100.00%
P/EPS 123.40 157.43 97.52 49.28 37.19 32.06 56.25 13.98%
  YoY % -21.62% 61.43% 97.89% 32.51% 16.00% -43.00% -
  Horiz. % 219.38% 279.88% 173.37% 87.61% 66.12% 57.00% 100.00%
EY 0.81 0.64 1.03 2.03 2.69 3.12 1.78 -12.29%
  YoY % 26.56% -37.86% -49.26% -24.54% -13.78% 75.28% -
  Horiz. % 45.51% 35.96% 57.87% 114.04% 151.12% 175.28% 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 2.23 3.23 4.08 1.33 0.00 1.35 0.66 22.47%
  YoY % -30.96% -20.83% 206.77% 0.00% 0.00% 104.55% -
  Horiz. % 337.88% 489.39% 618.18% 201.52% 0.00% 204.55% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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