Highlights

[3A] YoY TTM Result on 2012-06-30 [#2]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 15-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 30-Jun-2012  [#2]
Profit Trend QoQ -     -4.54%    YoY -     3.55%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 317,604 313,724 313,437 273,432 269,258 218,715 149,856 13.33%
  YoY % 1.24% 0.09% 14.63% 1.55% 23.11% 45.95% -
  Horiz. % 211.94% 209.35% 209.16% 182.46% 179.68% 145.95% 100.00%
PBT 27,766 21,804 20,612 20,338 12,054 27,506 14,254 11.75%
  YoY % 27.34% 5.78% 1.35% 68.72% -56.18% 92.97% -
  Horiz. % 194.79% 152.97% 144.61% 142.68% 84.57% 192.97% 100.00%
Tax -7,845 -7,863 -6,457 -5,819 2,518 -6,523 -1,193 36.86%
  YoY % 0.23% -21.77% -10.96% -331.10% 138.60% -446.77% -
  Horiz. % 657.59% 659.09% 541.24% 487.76% -211.06% 546.77% 100.00%
NP 19,921 13,941 14,155 14,519 14,572 20,983 13,061 7.29%
  YoY % 42.90% -1.51% -2.51% -0.36% -30.55% 60.65% -
  Horiz. % 152.52% 106.74% 108.38% 111.16% 111.57% 160.65% 100.00%
NP to SH 19,921 13,941 14,155 15,124 14,606 20,983 13,061 7.29%
  YoY % 42.90% -1.51% -6.41% 3.55% -30.39% 60.65% -
  Horiz. % 152.52% 106.74% 108.38% 115.80% 111.83% 160.65% 100.00%
Tax Rate 28.25 % 36.06 % 31.33 % 28.61 % -20.89 % 23.71 % 8.37 % 22.46%
  YoY % -21.66% 15.10% 9.51% 236.96% -188.11% 183.27% -
  Horiz. % 337.51% 430.82% 374.31% 341.82% -249.58% 283.27% 100.00%
Total Cost 297,683 299,783 299,282 258,913 254,686 197,732 136,795 13.83%
  YoY % -0.70% 0.17% 15.59% 1.66% 28.80% 44.55% -
  Horiz. % 217.61% 219.15% 218.78% 189.27% 186.18% 144.55% 100.00%
Net Worth 242,192 227,788 220,151 0 198,503 146,900 84,262 19.23%
  YoY % 6.32% 3.47% 0.00% 0.00% 35.13% 74.34% -
  Horiz. % 287.43% 270.33% 261.27% 0.00% 235.58% 174.34% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 0 0 0 0 0 0 0 -
  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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 242,192 227,788 220,151 0 198,503 146,900 84,262 19.23%
  YoY % 6.32% 3.47% 0.00% 0.00% 35.13% 74.34% -
  Horiz. % 287.43% 270.33% 261.27% 0.00% 235.58% 174.34% 100.00%
NOSH 392,977 394,166 394,677 394,693 394,403 369,840 308,314 4.12%
  YoY % -0.30% -0.13% -0.00% 0.07% 6.64% 19.96% -
  Horiz. % 127.46% 127.85% 128.01% 128.02% 127.92% 119.96% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 6.27 % 4.44 % 4.52 % 5.31 % 5.41 % 9.59 % 8.72 % -5.35%
  YoY % 41.22% -1.77% -14.88% -1.85% -43.59% 9.98% -
  Horiz. % 71.90% 50.92% 51.83% 60.89% 62.04% 109.98% 100.00%
ROE 8.23 % 6.12 % 6.43 % - % 7.36 % 14.28 % 15.50 % -10.01%
  YoY % 34.48% -4.82% 0.00% 0.00% -48.46% -7.87% -
  Horiz. % 53.10% 39.48% 41.48% 0.00% 47.48% 92.13% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 80.82 79.59 79.42 69.28 68.27 59.14 48.60 8.84%
  YoY % 1.55% 0.21% 14.64% 1.48% 15.44% 21.69% -
  Horiz. % 166.30% 163.77% 163.42% 142.55% 140.47% 121.69% 100.00%
EPS 5.07 3.54 3.59 3.83 3.70 5.67 4.24 3.02%
  YoY % 43.22% -1.39% -6.27% 3.51% -34.74% 33.73% -
  Horiz. % 119.58% 83.49% 84.67% 90.33% 87.26% 133.73% 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 0.6163 0.5779 0.5578 0.0000 0.5033 0.3972 0.2733 14.51%
  YoY % 6.64% 3.60% 0.00% 0.00% 26.71% 45.33% -
  Horiz. % 225.50% 211.45% 204.10% 0.00% 184.16% 145.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 64.55 63.77 63.71 55.58 54.73 44.45 30.46 13.33%
  YoY % 1.22% 0.09% 14.63% 1.55% 23.13% 45.93% -
  Horiz. % 211.92% 209.36% 209.16% 182.47% 179.68% 145.93% 100.00%
EPS 4.05 2.83 2.88 3.07 2.97 4.26 2.65 7.32%
  YoY % 43.11% -1.74% -6.19% 3.37% -30.28% 60.75% -
  Horiz. % 152.83% 106.79% 108.68% 115.85% 112.08% 160.75% 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 0.4923 0.4630 0.4475 0.0000 0.4035 0.2986 0.1713 19.23%
  YoY % 6.33% 3.46% 0.00% 0.00% 35.13% 74.31% -
  Horiz. % 287.39% 270.29% 261.24% 0.00% 235.55% 174.31% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.0900 0.8850 1.0500 1.1400 1.4700 1.6300 0.4100 -
P/RPS 1.35 1.11 1.32 1.65 2.15 2.76 0.84 8.22%
  YoY % 21.62% -15.91% -20.00% -23.26% -22.10% 228.57% -
  Horiz. % 160.71% 132.14% 157.14% 196.43% 255.95% 328.57% 100.00%
P/EPS 21.50 25.02 29.28 29.75 39.69 28.73 9.68 14.22%
  YoY % -14.07% -14.55% -1.58% -25.04% 38.15% 196.80% -
  Horiz. % 222.11% 258.47% 302.48% 307.33% 410.02% 296.80% 100.00%
EY 4.65 4.00 3.42 3.36 2.52 3.48 10.33 -12.45%
  YoY % 16.25% 16.96% 1.79% 33.33% -27.59% -66.31% -
  Horiz. % 45.01% 38.72% 33.11% 32.53% 24.39% 33.69% 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 1.77 1.53 1.88 0.00 2.92 4.10 1.50 2.80%
  YoY % 15.69% -18.62% 0.00% 0.00% -28.78% 173.33% -
  Horiz. % 118.00% 102.00% 125.33% 0.00% 194.67% 273.33% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 14/08/15 14/08/14 23/08/13 15/08/12 24/08/11 17/08/10 13/08/09 -
Price 0.9850 0.9800 1.0300 1.1600 1.2800 1.8300 0.6000 -
P/RPS 1.22 1.23 1.30 1.67 1.87 3.09 1.23 -0.14%
  YoY % -0.81% -5.38% -22.16% -10.70% -39.48% 151.22% -
  Horiz. % 99.19% 100.00% 105.69% 135.77% 152.03% 251.22% 100.00%
P/EPS 19.43 27.71 28.72 30.27 34.56 32.26 14.16 5.41%
  YoY % -29.88% -3.52% -5.12% -12.41% 7.13% 127.82% -
  Horiz. % 137.22% 195.69% 202.82% 213.77% 244.07% 227.82% 100.00%
EY 5.15 3.61 3.48 3.30 2.89 3.10 7.06 -5.12%
  YoY % 42.66% 3.74% 5.45% 14.19% -6.77% -56.09% -
  Horiz. % 72.95% 51.13% 49.29% 46.74% 40.93% 43.91% 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 1.60 1.70 1.85 0.00 2.54 4.61 2.20 -5.17%
  YoY % -5.88% -8.11% 0.00% 0.00% -44.90% 109.55% -
  Horiz. % 72.73% 77.27% 84.09% 0.00% 115.45% 209.55% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.060.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.150.00 
 WILLOW 0.4350.00 
 EAH-WE 0.0150.00 
 IRIS 0.350.00 
 TOPGLOV-C79 0.2250.00 
 BTECH 0.500.00 

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