Highlights

[3A] YoY TTM Result on 2009-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 22-Oct-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 30-Sep-2009  [#3]
Profit Trend QoQ -     22.21%    YoY -     41.97%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 288,709 268,458 239,319 155,562 154,714 94,915 81,564 23.43%
  YoY % 7.54% 12.18% 53.84% 0.55% 63.00% 16.37% -
  Horiz. % 353.97% 329.14% 293.41% 190.72% 189.68% 116.37% 100.00%
PBT 21,282 13,252 23,779 17,447 15,142 13,041 7,289 19.53%
  YoY % 60.59% -44.27% 36.29% 15.22% 16.11% 78.91% -
  Horiz. % 291.97% 181.81% 326.23% 239.36% 207.74% 178.91% 100.00%
Tax -4,612 989 -6,038 -1,485 -3,899 -1,071 -702 36.82%
  YoY % -566.33% 116.38% -306.60% 61.91% -264.05% -52.56% -
  Horiz. % 656.98% -140.88% 860.11% 211.54% 555.41% 152.56% 100.00%
NP 16,670 14,241 17,741 15,962 11,243 11,970 6,587 16.72%
  YoY % 17.06% -19.73% 11.15% 41.97% -6.07% 81.72% -
  Horiz. % 253.07% 216.20% 269.33% 242.33% 170.68% 181.72% 100.00%
NP to SH 16,741 14,809 17,741 15,962 11,243 11,970 6,587 16.80%
  YoY % 13.05% -16.53% 11.15% 41.97% -6.07% 81.72% -
  Horiz. % 254.15% 224.82% 269.33% 242.33% 170.68% 181.72% 100.00%
Tax Rate 21.67 % -7.46 % 25.39 % 8.51 % 25.75 % 8.21 % 9.63 % 14.46%
  YoY % 390.48% -129.38% 198.35% -66.95% 213.64% -14.75% -
  Horiz. % 225.03% -77.47% 263.66% 88.37% 267.39% 85.25% 100.00%
Total Cost 272,039 254,217 221,578 139,600 143,471 82,945 74,977 23.94%
  YoY % 7.01% 14.73% 58.72% -2.70% 72.97% 10.63% -
  Horiz. % 362.83% 339.06% 295.53% 186.19% 191.35% 110.63% 100.00%
Net Worth 0 199,973 189,435 90,322 0 63,692 50,705 -
  YoY % 0.00% 5.56% 109.73% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.38% 373.60% 178.13% 0.00% 125.61% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 0 0 0 0 0 2,104 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 0 199,973 189,435 90,322 0 63,692 50,705 -
  YoY % 0.00% 5.56% 109.73% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.38% 373.60% 178.13% 0.00% 125.61% 100.00%
NOSH 392,640 391,643 390,588 308,795 258,362 183,975 174,967 14.41%
  YoY % 0.25% 0.27% 26.49% 19.52% 40.43% 5.15% -
  Horiz. % 224.41% 223.84% 223.23% 176.49% 147.66% 105.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 5.77 % 5.30 % 7.41 % 10.26 % 7.27 % 12.61 % 8.08 % -5.45%
  YoY % 8.87% -28.48% -27.78% 41.13% -42.35% 56.06% -
  Horiz. % 71.41% 65.59% 91.71% 126.98% 89.98% 156.06% 100.00%
ROE - % 7.41 % 9.37 % 17.67 % - % 18.79 % 12.99 % -
  YoY % 0.00% -20.92% -46.97% 0.00% 0.00% 44.65% -
  Horiz. % 0.00% 57.04% 72.13% 136.03% 0.00% 144.65% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 73.53 68.55 61.27 50.38 59.88 51.59 46.62 7.88%
  YoY % 7.26% 11.88% 21.62% -15.87% 16.07% 10.66% -
  Horiz. % 157.72% 147.04% 131.42% 108.07% 128.44% 110.66% 100.00%
EPS 4.26 3.78 4.54 5.17 4.35 6.51 3.76 2.10%
  YoY % 12.70% -16.74% -12.19% 18.85% -33.18% 73.14% -
  Horiz. % 113.30% 100.53% 120.74% 137.50% 115.69% 173.14% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 0.2898 -
  YoY % 0.00% 5.28% 65.81% 0.00% 0.00% 19.46% -
  Horiz. % 0.00% 176.19% 167.36% 100.93% 0.00% 119.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 58.68 54.56 48.64 31.62 31.45 19.29 16.58 23.42%
  YoY % 7.55% 12.17% 53.83% 0.54% 63.04% 16.35% -
  Horiz. % 353.92% 329.07% 293.37% 190.71% 189.69% 116.35% 100.00%
EPS 3.40 3.01 3.61 3.24 2.29 2.43 1.34 16.77%
  YoY % 12.96% -16.62% 11.42% 41.48% -5.76% 81.34% -
  Horiz. % 253.73% 224.63% 269.40% 241.79% 170.90% 181.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.0000 0.4064 0.3850 0.1836 0.0000 0.1295 0.1031 -
  YoY % 0.00% 5.56% 109.69% 0.00% 0.00% 25.61% -
  Horiz. % 0.00% 394.18% 373.42% 178.08% 0.00% 125.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 0.2000 -
P/RPS 1.36 1.66 2.89 1.63 0.60 1.14 0.43 21.13%
  YoY % -18.07% -42.56% 77.30% 171.67% -47.37% 165.12% -
  Horiz. % 316.28% 386.05% 672.09% 379.07% 139.53% 265.12% 100.00%
P/EPS 23.45 30.15 38.97 15.86 8.27 9.07 5.31 28.06%
  YoY % -22.22% -22.63% 145.71% 91.78% -8.82% 70.81% -
  Horiz. % 441.62% 567.80% 733.90% 298.68% 155.74% 170.81% 100.00%
EY 4.26 3.32 2.57 6.30 12.09 11.03 18.82 -21.92%
  YoY % 28.31% 29.18% -59.21% -47.89% 9.61% -41.39% -
  Horiz. % 22.64% 17.64% 13.66% 33.48% 64.24% 58.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.94 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.00 2.23 3.65 2.80 0.00 1.70 0.69 -
  YoY % 0.00% -38.90% 30.36% 0.00% 0.00% 146.38% -
  Horiz. % 0.00% 323.19% 528.99% 405.80% 0.00% 246.38% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 21/11/06 -
Price 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 0.2300 -
P/RPS 1.50 1.72 2.55 2.86 0.57 1.22 0.49 20.48%
  YoY % -12.79% -32.55% -10.84% 401.75% -53.28% 148.98% -
  Horiz. % 306.12% 351.02% 520.41% 583.67% 116.33% 248.98% 100.00%
P/EPS 25.80 31.21 34.35 27.86 7.81 9.68 6.11 27.11%
  YoY % -17.33% -9.14% 23.30% 256.72% -19.32% 58.43% -
  Horiz. % 422.26% 510.80% 562.19% 455.97% 127.82% 158.43% 100.00%
EY 3.88 3.20 2.91 3.59 12.80 10.33 16.37 -21.31%
  YoY % 21.25% 9.97% -18.94% -71.95% 23.91% -36.90% -
  Horiz. % 23.70% 19.55% 17.78% 21.93% 78.19% 63.10% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.00 2.31 3.22 4.92 0.00 1.82 0.79 -
  YoY % 0.00% -28.26% -34.55% 0.00% 0.00% 130.38% -
  Horiz. % 0.00% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers