Highlights

[3A] YoY TTM Result on 2010-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 17-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Jun-2010  [#2]
Profit Trend QoQ -     -3.96%    YoY -     60.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 313,437 273,432 269,258 218,715 149,856 143,007 90,046 23.08%
  YoY % 14.63% 1.55% 23.11% 45.95% 4.79% 58.82% -
  Horiz. % 348.09% 303.66% 299.02% 242.89% 166.42% 158.82% 100.00%
PBT 20,612 20,338 12,054 27,506 14,254 14,683 12,556 8.60%
  YoY % 1.35% 68.72% -56.18% 92.97% -2.92% 16.94% -
  Horiz. % 164.16% 161.98% 96.00% 219.07% 113.52% 116.94% 100.00%
Tax -6,457 -5,819 2,518 -6,523 -1,193 -3,475 -871 39.59%
  YoY % -10.96% -331.10% 138.60% -446.77% 65.67% -298.97% -
  Horiz. % 741.33% 668.08% -289.09% 748.91% 136.97% 398.97% 100.00%
NP 14,155 14,519 14,572 20,983 13,061 11,208 11,685 3.24%
  YoY % -2.51% -0.36% -30.55% 60.65% 16.53% -4.08% -
  Horiz. % 121.14% 124.25% 124.71% 179.57% 111.78% 95.92% 100.00%
NP to SH 14,155 15,124 14,606 20,983 13,061 11,208 11,685 3.24%
  YoY % -6.41% 3.55% -30.39% 60.65% 16.53% -4.08% -
  Horiz. % 121.14% 129.43% 125.00% 179.57% 111.78% 95.92% 100.00%
Tax Rate 31.33 % 28.61 % -20.89 % 23.71 % 8.37 % 23.67 % 6.94 % 28.53%
  YoY % 9.51% 236.96% -188.11% 183.27% -64.64% 241.07% -
  Horiz. % 451.44% 412.25% -301.01% 341.64% 120.61% 341.07% 100.00%
Total Cost 299,282 258,913 254,686 197,732 136,795 131,799 78,361 25.00%
  YoY % 15.59% 1.66% 28.80% 44.55% 3.79% 68.19% -
  Horiz. % 381.93% 330.41% 325.02% 252.33% 174.57% 168.19% 100.00%
Net Worth 220,151 0 198,503 146,900 84,262 0 58,856 24.57%
  YoY % 0.00% 0.00% 35.13% 74.34% 0.00% 0.00% -
  Horiz. % 374.05% 0.00% 337.27% 249.59% 143.17% 0.00% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 0 0 0 0 0 0 2,104 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 18.01 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 220,151 0 198,503 146,900 84,262 0 58,856 24.57%
  YoY % 0.00% 0.00% 35.13% 74.34% 0.00% 0.00% -
  Horiz. % 374.05% 0.00% 337.27% 249.59% 143.17% 0.00% 100.00%
NOSH 394,677 394,693 394,403 369,840 308,314 209,327 178,351 14.14%
  YoY % -0.00% 0.07% 6.64% 19.96% 47.29% 17.37% -
  Horiz. % 221.29% 221.30% 221.14% 207.37% 172.87% 117.37% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.52 % 5.31 % 5.41 % 9.59 % 8.72 % 7.84 % 12.98 % -16.11%
  YoY % -14.88% -1.85% -43.59% 9.98% 11.22% -39.60% -
  Horiz. % 34.82% 40.91% 41.68% 73.88% 67.18% 60.40% 100.00%
ROE 6.43 % - % 7.36 % 14.28 % 15.50 % - % 19.85 % -17.11%
  YoY % 0.00% 0.00% -48.46% -7.87% 0.00% 0.00% -
  Horiz. % 32.39% 0.00% 37.08% 71.94% 78.09% 0.00% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 79.42 69.28 68.27 59.14 48.60 68.32 50.49 7.83%
  YoY % 14.64% 1.48% 15.44% 21.69% -28.86% 35.31% -
  Horiz. % 157.30% 137.22% 135.21% 117.13% 96.26% 135.31% 100.00%
EPS 3.59 3.83 3.70 5.67 4.24 5.35 6.55 -9.53%
  YoY % -6.27% 3.51% -34.74% 33.73% -20.75% -18.32% -
  Horiz. % 54.81% 58.47% 56.49% 86.56% 64.73% 81.68% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.18 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5578 0.0000 0.5033 0.3972 0.2733 0.0000 0.3300 9.13%
  YoY % 0.00% 0.00% 26.71% 45.33% 0.00% 0.00% -
  Horiz. % 169.03% 0.00% 152.52% 120.36% 82.82% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 63.71 55.58 54.73 44.45 30.46 29.07 18.30 23.09%
  YoY % 14.63% 1.55% 23.13% 45.93% 4.78% 58.85% -
  Horiz. % 348.14% 303.72% 299.07% 242.90% 166.45% 158.85% 100.00%
EPS 2.88 3.07 2.97 4.26 2.65 2.28 2.38 3.23%
  YoY % -6.19% 3.37% -30.28% 60.75% 16.23% -4.20% -
  Horiz. % 121.01% 128.99% 124.79% 178.99% 111.34% 95.80% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.4475 0.0000 0.4035 0.2986 0.1713 0.0000 0.1196 24.57%
  YoY % 0.00% 0.00% 35.13% 74.31% 0.00% 0.00% -
  Horiz. % 374.16% 0.00% 337.37% 249.67% 143.23% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0500 1.1400 1.4700 1.6300 0.4100 0.3400 0.5600 -
P/RPS 1.32 1.65 2.15 2.76 0.84 0.50 1.11 2.93%
  YoY % -20.00% -23.26% -22.10% 228.57% 68.00% -54.95% -
  Horiz. % 118.92% 148.65% 193.69% 248.65% 75.68% 45.05% 100.00%
P/EPS 29.28 29.75 39.69 28.73 9.68 6.35 8.55 22.75%
  YoY % -1.58% -25.04% 38.15% 196.80% 52.44% -25.73% -
  Horiz. % 342.46% 347.95% 464.21% 336.02% 113.22% 74.27% 100.00%
EY 3.42 3.36 2.52 3.48 10.33 15.75 11.70 -18.52%
  YoY % 1.79% 33.33% -27.59% -66.31% -34.41% 34.62% -
  Horiz. % 29.23% 28.72% 21.54% 29.74% 88.29% 134.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.88 0.00 2.92 4.10 1.50 0.00 1.70 1.69%
  YoY % 0.00% 0.00% -28.78% 173.33% 0.00% 0.00% -
  Horiz. % 110.59% 0.00% 171.76% 241.18% 88.24% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 -
Price 1.0300 1.1600 1.2800 1.8300 0.6000 0.3000 0.6200 -
P/RPS 1.30 1.67 1.87 3.09 1.23 0.44 1.23 0.93%
  YoY % -22.16% -10.70% -39.48% 151.22% 179.55% -64.23% -
  Horiz. % 105.69% 135.77% 152.03% 251.22% 100.00% 35.77% 100.00%
P/EPS 28.72 30.27 34.56 32.26 14.16 5.60 9.46 20.31%
  YoY % -5.12% -12.41% 7.13% 127.82% 152.86% -40.80% -
  Horiz. % 303.59% 319.98% 365.33% 341.01% 149.68% 59.20% 100.00%
EY 3.48 3.30 2.89 3.10 7.06 17.85 10.57 -16.89%
  YoY % 5.45% 14.19% -6.77% -56.09% -60.45% 68.87% -
  Horiz. % 32.92% 31.22% 27.34% 29.33% 66.79% 168.87% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.85 0.00 2.54 4.61 2.20 0.00 1.88 -0.27%
  YoY % 0.00% 0.00% -44.90% 109.55% 0.00% 0.00% -
  Horiz. % 98.40% 0.00% 135.11% 245.21% 117.02% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

487  444  625  999 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.170.00 
 IRIS 0.395+0.025 
 PA-WB 0.13+0.02 
 PA 0.19+0.005 
 DNEX 0.295+0.015 
 JAKS 0.685+0.01 
 SCIB 3.03+0.49 
 KSTAR 0.125-0.02 
 VIVOCOM 0.945+0.11 
 DNEX-WD 0.055-0.005 

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