Highlights

[3A] YoY TTM Result on 2008-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 19-Nov-2008
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2008
Quarter 30-Sep-2008  [#3]
Profit Trend QoQ -     0.31%    YoY -     -6.07%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 268,458 239,319 155,562 154,714 94,915 81,564 66,721 26.10%
  YoY % 12.18% 53.84% 0.55% 63.00% 16.37% 22.25% -
  Horiz. % 402.36% 358.69% 233.15% 231.88% 142.26% 122.25% 100.00%
PBT 13,252 23,779 17,447 15,142 13,041 7,289 5,506 15.76%
  YoY % -44.27% 36.29% 15.22% 16.11% 78.91% 32.38% -
  Horiz. % 240.68% 431.87% 316.87% 275.01% 236.85% 132.38% 100.00%
Tax 989 -6,038 -1,485 -3,899 -1,071 -702 -870 -
  YoY % 116.38% -306.60% 61.91% -264.05% -52.56% 19.31% -
  Horiz. % -113.68% 694.02% 170.69% 448.16% 123.10% 80.69% 100.00%
NP 14,241 17,741 15,962 11,243 11,970 6,587 4,636 20.56%
  YoY % -19.73% 11.15% 41.97% -6.07% 81.72% 42.08% -
  Horiz. % 307.18% 382.68% 344.31% 242.52% 258.20% 142.08% 100.00%
NP to SH 14,809 17,741 15,962 11,243 11,970 6,587 4,636 21.35%
  YoY % -16.53% 11.15% 41.97% -6.07% 81.72% 42.08% -
  Horiz. % 319.43% 382.68% 344.31% 242.52% 258.20% 142.08% 100.00%
Tax Rate -7.46 % 25.39 % 8.51 % 25.75 % 8.21 % 9.63 % 15.80 % -
  YoY % -129.38% 198.35% -66.95% 213.64% -14.75% -39.05% -
  Horiz. % -47.22% 160.70% 53.86% 162.97% 51.96% 60.95% 100.00%
Total Cost 254,217 221,578 139,600 143,471 82,945 74,977 62,085 26.47%
  YoY % 14.73% 58.72% -2.70% 72.97% 10.63% 20.77% -
  Horiz. % 409.47% 356.89% 224.85% 231.09% 133.60% 120.77% 100.00%
Net Worth 199,973 189,435 90,322 0 63,692 50,705 0 -
  YoY % 5.56% 109.73% 0.00% 0.00% 25.61% 0.00% -
  Horiz. % 394.38% 373.60% 178.13% 0.00% 125.61% 100.00% -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 0 0 0 0 2,104 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 17.58 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 199,973 189,435 90,322 0 63,692 50,705 0 -
  YoY % 5.56% 109.73% 0.00% 0.00% 25.61% 0.00% -
  Horiz. % 394.38% 373.60% 178.13% 0.00% 125.61% 100.00% -
NOSH 391,643 390,588 308,795 258,362 183,975 174,967 175,365 14.32%
  YoY % 0.27% 26.49% 19.52% 40.43% 5.15% -0.23% -
  Horiz. % 223.33% 222.73% 176.09% 147.33% 104.91% 99.77% 100.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 5.30 % 7.41 % 10.26 % 7.27 % 12.61 % 8.08 % 6.95 % -4.41%
  YoY % -28.48% -27.78% 41.13% -42.35% 56.06% 16.26% -
  Horiz. % 76.26% 106.62% 147.63% 104.60% 181.44% 116.26% 100.00%
ROE 7.41 % 9.37 % 17.67 % - % 18.79 % 12.99 % - % -
  YoY % -20.92% -46.97% 0.00% 0.00% 44.65% 0.00% -
  Horiz. % 57.04% 72.13% 136.03% 0.00% 144.65% 100.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 68.55 61.27 50.38 59.88 51.59 46.62 38.05 10.30%
  YoY % 11.88% 21.62% -15.87% 16.07% 10.66% 22.52% -
  Horiz. % 180.16% 161.02% 132.40% 157.37% 135.58% 122.52% 100.00%
EPS 3.78 4.54 5.17 4.35 6.51 3.76 2.64 6.16%
  YoY % -16.74% -12.19% 18.85% -33.18% 73.14% 42.42% -
  Horiz. % 143.18% 171.97% 195.83% 164.77% 246.59% 142.42% 100.00%
DPS 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.5106 0.4850 0.2925 0.0000 0.3462 0.2898 0.0000 -
  YoY % 5.28% 65.81% 0.00% 0.00% 19.46% 0.00% -
  Horiz. % 176.19% 167.36% 100.93% 0.00% 119.46% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 54.56 48.64 31.62 31.45 19.29 16.58 13.56 26.10%
  YoY % 12.17% 53.83% 0.54% 63.04% 16.35% 22.27% -
  Horiz. % 402.36% 358.70% 233.19% 231.93% 142.26% 122.27% 100.00%
EPS 3.01 3.61 3.24 2.29 2.43 1.34 0.94 21.40%
  YoY % -16.62% 11.42% 41.48% -5.76% 81.34% 42.55% -
  Horiz. % 320.21% 384.04% 344.68% 243.62% 258.51% 142.55% 100.00%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.4064 0.3850 0.1836 0.0000 0.1295 0.1031 0.0000 -
  YoY % 5.56% 109.69% 0.00% 0.00% 25.61% 0.00% -
  Horiz. % 394.18% 373.42% 178.08% 0.00% 125.61% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.1400 1.7700 0.8200 0.3600 0.5900 0.2000 0.1800 -
P/RPS 1.66 2.89 1.63 0.60 1.14 0.43 0.47 23.39%
  YoY % -42.56% 77.30% 171.67% -47.37% 165.12% -8.51% -
  Horiz. % 353.19% 614.89% 346.81% 127.66% 242.55% 91.49% 100.00%
P/EPS 30.15 38.97 15.86 8.27 9.07 5.31 6.81 28.13%
  YoY % -22.63% 145.71% 91.78% -8.82% 70.81% -22.03% -
  Horiz. % 442.73% 572.25% 232.89% 121.44% 133.19% 77.97% 100.00%
EY 3.32 2.57 6.30 12.09 11.03 18.82 14.69 -21.94%
  YoY % 29.18% -59.21% -47.89% 9.61% -41.39% 28.11% -
  Horiz. % 22.60% 17.49% 42.89% 82.30% 75.09% 128.11% 100.00%
DY 0.00 0.00 0.00 0.00 1.94 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.23 3.65 2.80 0.00 1.70 0.69 0.00 -
  YoY % -38.90% 30.36% 0.00% 0.00% 146.38% 0.00% -
  Horiz. % 323.19% 528.99% 405.80% 0.00% 246.38% 100.00% -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 -
Price 1.1800 1.5600 1.4400 0.3400 0.6300 0.2300 0.1600 -
P/RPS 1.72 2.55 2.86 0.57 1.22 0.49 0.42 26.47%
  YoY % -32.55% -10.84% 401.75% -53.28% 148.98% 16.67% -
  Horiz. % 409.52% 607.14% 680.95% 135.71% 290.48% 116.67% 100.00%
P/EPS 31.21 34.35 27.86 7.81 9.68 6.11 6.05 31.43%
  YoY % -9.14% 23.30% 256.72% -19.32% 58.43% 0.99% -
  Horiz. % 515.87% 567.77% 460.50% 129.09% 160.00% 100.99% 100.00%
EY 3.20 2.91 3.59 12.80 10.33 16.37 16.52 -23.92%
  YoY % 9.97% -18.94% -71.95% 23.91% -36.90% -0.91% -
  Horiz. % 19.37% 17.62% 21.73% 77.48% 62.53% 99.09% 100.00%
DY 0.00 0.00 0.00 0.00 1.82 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 2.31 3.22 4.92 0.00 1.82 0.79 0.00 -
  YoY % -28.26% -34.55% 0.00% 0.00% 130.38% 0.00% -
  Horiz. % 292.41% 407.59% 622.78% 0.00% 230.38% 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.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
4. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
7. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
8. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
Partners & Brokers