Highlights

[3A] YoY TTM Result on 2010-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 29-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 30-Sep-2010  [#3]
Profit Trend QoQ -     -15.45%    YoY -     11.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 307,989 288,709 268,458 239,319 155,562 154,714 94,915 21.65%
  YoY % 6.68% 7.54% 12.18% 53.84% 0.55% 63.00% -
  Horiz. % 324.49% 304.18% 282.84% 252.14% 163.90% 163.00% 100.00%
PBT 17,814 21,282 13,252 23,779 17,447 15,142 13,041 5.33%
  YoY % -16.30% 60.59% -44.27% 36.29% 15.22% 16.11% -
  Horiz. % 136.60% 163.19% 101.62% 182.34% 133.79% 116.11% 100.00%
Tax -6,358 -4,612 989 -6,038 -1,485 -3,899 -1,071 34.53%
  YoY % -37.86% -566.33% 116.38% -306.60% 61.91% -264.05% -
  Horiz. % 593.65% 430.63% -92.34% 563.77% 138.66% 364.05% 100.00%
NP 11,456 16,670 14,241 17,741 15,962 11,243 11,970 -0.73%
  YoY % -31.28% 17.06% -19.73% 11.15% 41.97% -6.07% -
  Horiz. % 95.71% 139.26% 118.97% 148.21% 133.35% 93.93% 100.00%
NP to SH 11,456 16,741 14,809 17,741 15,962 11,243 11,970 -0.73%
  YoY % -31.57% 13.05% -16.53% 11.15% 41.97% -6.07% -
  Horiz. % 95.71% 139.86% 123.72% 148.21% 133.35% 93.93% 100.00%
Tax Rate 35.69 % 21.67 % -7.46 % 25.39 % 8.51 % 25.75 % 8.21 % 27.72%
  YoY % 64.70% 390.48% -129.38% 198.35% -66.95% 213.64% -
  Horiz. % 434.71% 263.95% -90.86% 309.26% 103.65% 313.64% 100.00%
Total Cost 296,533 272,039 254,217 221,578 139,600 143,471 82,945 23.63%
  YoY % 9.00% 7.01% 14.73% 58.72% -2.70% 72.97% -
  Horiz. % 357.51% 327.98% 306.49% 267.14% 168.30% 172.97% 100.00%
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01%
  YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% -
  Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 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 % - % - % - % - % - % - % 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% 0.00% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 220,940 0 199,973 189,435 90,322 0 63,692 23.01%
  YoY % 0.00% 0.00% 5.56% 109.73% 0.00% 0.00% -
  Horiz. % 346.89% 0.00% 313.97% 297.42% 141.81% 0.00% 100.00%
NOSH 394,888 392,640 391,643 390,588 308,795 258,362 183,975 13.56%
  YoY % 0.57% 0.25% 0.27% 26.49% 19.52% 40.43% -
  Horiz. % 214.64% 213.42% 212.88% 212.30% 167.85% 140.43% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 3.72 % 5.77 % 5.30 % 7.41 % 10.26 % 7.27 % 12.61 % -18.39%
  YoY % -35.53% 8.87% -28.48% -27.78% 41.13% -42.35% -
  Horiz. % 29.50% 45.76% 42.03% 58.76% 81.36% 57.65% 100.00%
ROE 5.19 % - % 7.41 % 9.37 % 17.67 % - % 18.79 % -19.28%
  YoY % 0.00% 0.00% -20.92% -46.97% 0.00% 0.00% -
  Horiz. % 27.62% 0.00% 39.44% 49.87% 94.04% 0.00% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 77.99 73.53 68.55 61.27 50.38 59.88 51.59 7.12%
  YoY % 6.07% 7.26% 11.88% 21.62% -15.87% 16.07% -
  Horiz. % 151.17% 142.53% 132.87% 118.76% 97.65% 116.07% 100.00%
EPS 2.90 4.26 3.78 4.54 5.17 4.35 6.51 -12.60%
  YoY % -31.92% 12.70% -16.74% -12.19% 18.85% -33.18% -
  Horiz. % 44.55% 65.44% 58.06% 69.74% 79.42% 66.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.14 -
  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 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 0.3462 8.32%
  YoY % 0.00% 0.00% 5.28% 65.81% 0.00% 0.00% -
  Horiz. % 161.61% 0.00% 147.49% 140.09% 84.49% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 62.60 58.68 54.56 48.64 31.62 31.45 19.29 21.65%
  YoY % 6.68% 7.55% 12.17% 53.83% 0.54% 63.04% -
  Horiz. % 324.52% 304.20% 282.84% 252.15% 163.92% 163.04% 100.00%
EPS 2.33 3.40 3.01 3.61 3.24 2.29 2.43 -0.70%
  YoY % -31.47% 12.96% -16.62% 11.42% 41.48% -5.76% -
  Horiz. % 95.88% 139.92% 123.87% 148.56% 133.33% 94.24% 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 0.4491 0.0000 0.4064 0.3850 0.1836 0.0000 0.1295 23.01%
  YoY % 0.00% 0.00% 5.56% 109.69% 0.00% 0.00% -
  Horiz. % 346.80% 0.00% 313.82% 297.30% 141.78% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 0.5900 -
P/RPS 1.27 1.36 1.66 2.89 1.63 0.60 1.14 1.81%
  YoY % -6.62% -18.07% -42.56% 77.30% 171.67% -47.37% -
  Horiz. % 111.40% 119.30% 145.61% 253.51% 142.98% 52.63% 100.00%
P/EPS 34.13 23.45 30.15 38.97 15.86 8.27 9.07 24.69%
  YoY % 45.54% -22.22% -22.63% 145.71% 91.78% -8.82% -
  Horiz. % 376.30% 258.54% 332.41% 429.66% 174.86% 91.18% 100.00%
EY 2.93 4.26 3.32 2.57 6.30 12.09 11.03 -19.81%
  YoY % -31.22% 28.31% 29.18% -59.21% -47.89% 9.61% -
  Horiz. % 26.56% 38.62% 30.10% 23.30% 57.12% 109.61% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.94 -
  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 1.77 0.00 2.23 3.65 2.80 0.00 1.70 0.67%
  YoY % 0.00% 0.00% -38.90% 30.36% 0.00% 0.00% -
  Horiz. % 104.12% 0.00% 131.18% 214.71% 164.71% 0.00% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 14/11/07 -
Price 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 0.6300 -
P/RPS 1.19 1.50 1.72 2.55 2.86 0.57 1.22 -0.41%
  YoY % -20.67% -12.79% -32.55% -10.84% 401.75% -53.28% -
  Horiz. % 97.54% 122.95% 140.98% 209.02% 234.43% 46.72% 100.00%
P/EPS 32.06 25.80 31.21 34.35 27.86 7.81 9.68 22.07%
  YoY % 24.26% -17.33% -9.14% 23.30% 256.72% -19.32% -
  Horiz. % 331.20% 266.53% 322.42% 354.86% 287.81% 80.68% 100.00%
EY 3.12 3.88 3.20 2.91 3.59 12.80 10.33 -18.07%
  YoY % -19.59% 21.25% 9.97% -18.94% -71.95% 23.91% -
  Horiz. % 30.20% 37.56% 30.98% 28.17% 34.75% 123.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
  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 1.66 0.00 2.31 3.22 4.92 0.00 1.82 -1.52%
  YoY % 0.00% 0.00% -28.26% -34.55% 0.00% 0.00% -
  Horiz. % 91.21% 0.00% 126.92% 176.92% 270.33% 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.
 


 

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