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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers