Highlights

[3A] YoY Quarter Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     31.72%    YoY -     178.29%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 73,827 71,439 65,713 61,326 33,074 37,547 22,460 21.91%
  YoY % 3.34% 8.71% 7.15% 85.42% -11.91% 67.17% -
  Horiz. % 328.70% 318.07% 292.58% 273.05% 147.26% 167.17% 100.00%
PBT 4,368 4,937 2,317 7,376 2,893 2,435 2,516 9.62%
  YoY % -11.53% 113.08% -68.59% 154.96% 18.81% -3.22% -
  Horiz. % 173.61% 196.22% 92.09% 293.16% 114.98% 96.78% 100.00%
Tax -1,637 -997 1,734 -1,429 -756 -477 -232 38.45%
  YoY % -64.19% -157.50% 221.34% -89.02% -58.49% -105.60% -
  Horiz. % 705.60% 429.74% -747.41% 615.95% 325.86% 205.60% 100.00%
NP 2,731 3,940 4,051 5,947 2,137 1,958 2,284 3.02%
  YoY % -30.69% -2.74% -31.88% 178.29% 9.14% -14.27% -
  Horiz. % 119.57% 172.50% 177.36% 260.38% 93.56% 85.73% 100.00%
NP to SH 2,731 3,683 3,983 5,947 2,137 1,958 2,284 3.02%
  YoY % -25.85% -7.53% -33.03% 178.29% 9.14% -14.27% -
  Horiz. % 119.57% 161.25% 174.39% 260.38% 93.56% 85.73% 100.00%
Tax Rate 37.48 % 20.19 % -74.84 % 19.37 % 26.13 % 19.59 % 9.22 % 26.30%
  YoY % 85.64% 126.98% -486.37% -25.87% 33.38% 112.47% -
  Horiz. % 406.51% 218.98% -811.71% 210.09% 283.41% 212.47% 100.00%
Total Cost 71,096 67,499 61,662 55,379 30,937 35,589 20,176 23.33%
  YoY % 5.33% 9.47% 11.35% 79.01% -13.07% 76.39% -
  Horiz. % 352.38% 334.55% 305.62% 274.48% 153.34% 176.39% 100.00%
Net Worth 217,846 203,740 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 6.92% 4.92% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 376.11% 358.46% 262.32% 146.08% 0.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 217,846 203,740 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 6.92% 4.92% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 376.11% 358.46% 262.32% 146.08% 0.00% 100.00%
NOSH 395,797 391,808 394,356 369,378 309,710 191,603 174,351 14.63%
  YoY % 1.02% -0.65% 6.76% 19.27% 61.64% 9.90% -
  Horiz. % 227.01% 224.72% 226.19% 211.86% 177.64% 109.90% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.70 % 5.52 % 6.16 % 9.70 % 6.46 % 5.21 % 10.17 % -15.50%
  YoY % -32.97% -10.39% -36.49% 50.15% 23.99% -48.77% -
  Horiz. % 36.38% 54.28% 60.57% 95.38% 63.52% 51.23% 100.00%
ROE 1.25 % 1.81 % 2.05 % 4.19 % 2.70 % - % 4.22 % -18.34%
  YoY % -30.94% -11.71% -51.07% 55.19% 0.00% 0.00% -
  Horiz. % 29.62% 42.89% 48.58% 99.29% 63.98% 0.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 18.65 18.23 16.66 16.60 10.68 19.60 12.88 6.36%
  YoY % 2.30% 9.42% 0.36% 55.43% -45.51% 52.17% -
  Horiz. % 144.80% 141.54% 129.35% 128.88% 82.92% 152.17% 100.00%
EPS 0.69 0.94 1.01 1.61 0.69 0.64 1.31 -10.13%
  YoY % -26.60% -6.93% -37.27% 133.33% 7.81% -51.15% -
  Horiz. % 52.67% 71.76% 77.10% 122.90% 52.67% 48.85% 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 0.5504 0.5200 0.4924 0.3847 0.2555 0.0000 0.3107 9.99%
  YoY % 5.85% 5.61% 28.00% 50.57% 0.00% 0.00% -
  Horiz. % 177.15% 167.36% 158.48% 123.82% 82.23% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 15.01 14.52 13.36 12.46 6.72 7.63 4.57 21.90%
  YoY % 3.37% 8.68% 7.22% 85.42% -11.93% 66.96% -
  Horiz. % 328.45% 317.72% 292.34% 272.65% 147.05% 166.96% 100.00%
EPS 0.56 0.75 0.81 1.21 0.43 0.40 0.46 3.33%
  YoY % -25.33% -7.41% -33.06% 181.40% 7.50% -13.04% -
  Horiz. % 121.74% 163.04% 176.09% 263.04% 93.48% 86.96% 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 0.4428 0.4141 0.3947 0.2888 0.1608 0.0000 0.1101 26.08%
  YoY % 6.93% 4.92% 36.67% 79.60% 0.00% 0.00% -
  Horiz. % 402.18% 376.11% 358.49% 262.31% 146.05% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.0500 1.1500 1.5800 2.0300 0.3200 0.3600 0.4100 -
P/RPS 5.63 6.31 9.48 12.23 3.00 1.84 3.18 9.98%
  YoY % -10.78% -33.44% -22.49% 307.67% 63.04% -42.14% -
  Horiz. % 177.04% 198.43% 298.11% 384.59% 94.34% 57.86% 100.00%
P/EPS 152.17 122.34 156.44 126.09 46.38 35.23 31.30 30.12%
  YoY % 24.38% -21.80% 24.07% 171.86% 31.65% 12.56% -
  Horiz. % 486.17% 390.86% 499.81% 402.84% 148.18% 112.56% 100.00%
EY 0.66 0.82 0.64 0.79 2.16 2.84 3.20 -23.12%
  YoY % -19.51% 28.13% -18.99% -63.43% -23.94% -11.25% -
  Horiz. % 20.63% 25.62% 20.00% 24.69% 67.50% 88.75% 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 1.91 2.21 3.21 5.28 1.25 0.00 1.32 6.35%
  YoY % -13.57% -31.15% -39.20% 322.40% 0.00% 0.00% -
  Horiz. % 144.70% 167.42% 243.18% 400.00% 94.70% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 -
Price 1.0200 1.1600 1.5900 1.5700 0.3400 0.3800 0.4200 -
P/RPS 5.47 6.36 9.54 9.46 3.18 1.94 3.26 9.00%
  YoY % -13.99% -33.33% 0.85% 197.48% 63.92% -40.49% -
  Horiz. % 167.79% 195.09% 292.64% 290.18% 97.55% 59.51% 100.00%
P/EPS 147.83 123.40 157.43 97.52 49.28 37.19 32.06 28.98%
  YoY % 19.80% -21.62% 61.43% 97.89% 32.51% 16.00% -
  Horiz. % 461.10% 384.90% 491.05% 304.18% 153.71% 116.00% 100.00%
EY 0.68 0.81 0.64 1.03 2.03 2.69 3.12 -22.41%
  YoY % -16.05% 26.56% -37.86% -49.26% -24.54% -13.78% -
  Horiz. % 21.79% 25.96% 20.51% 33.01% 65.06% 86.22% 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 1.85 2.23 3.23 4.08 1.33 0.00 1.35 5.39%
  YoY % -17.04% -30.96% -20.83% 206.77% 0.00% 0.00% -
  Horiz. % 137.04% 165.19% 239.26% 302.22% 98.52% 0.00% 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
 
 

563  481  588  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 KGROUP-WC 0.020.00 
 KANGER 0.180.00 
 ARMADA 0.29+0.02 
 KGROUP 0.0550.00 
 VSOLAR 0.0450.00 
 KNM 0.21+0.015 
 HIBISCS 0.62+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