Highlights

[3A] YoY TTM Result on 2011-09-30 [#3]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 16-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 30-Sep-2011  [#3]
Profit Trend QoQ -     1.39%    YoY -     -16.53%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 311,918 307,989 288,709 268,458 239,319 155,562 154,714 12.39%
  YoY % 1.28% 6.68% 7.54% 12.18% 53.84% 0.55% -
  Horiz. % 201.61% 199.07% 186.61% 173.52% 154.68% 100.55% 100.00%
PBT 23,980 17,814 21,282 13,252 23,779 17,447 15,142 7.96%
  YoY % 34.61% -16.30% 60.59% -44.27% 36.29% 15.22% -
  Horiz. % 158.37% 117.65% 140.55% 87.52% 157.04% 115.22% 100.00%
Tax -7,135 -6,358 -4,612 989 -6,038 -1,485 -3,899 10.59%
  YoY % -12.22% -37.86% -566.33% 116.38% -306.60% 61.91% -
  Horiz. % 183.00% 163.07% 118.29% -25.37% 154.86% 38.09% 100.00%
NP 16,845 11,456 16,670 14,241 17,741 15,962 11,243 6.97%
  YoY % 47.04% -31.28% 17.06% -19.73% 11.15% 41.97% -
  Horiz. % 149.83% 101.89% 148.27% 126.67% 157.80% 141.97% 100.00%
NP to SH 16,845 11,456 16,741 14,809 17,741 15,962 11,243 6.97%
  YoY % 47.04% -31.57% 13.05% -16.53% 11.15% 41.97% -
  Horiz. % 149.83% 101.89% 148.90% 131.72% 157.80% 141.97% 100.00%
Tax Rate 29.75 % 35.69 % 21.67 % -7.46 % 25.39 % 8.51 % 25.75 % 2.43%
  YoY % -16.64% 64.70% 390.48% -129.38% 198.35% -66.95% -
  Horiz. % 115.53% 138.60% 84.16% -28.97% 98.60% 33.05% 100.00%
Total Cost 295,073 296,533 272,039 254,217 221,578 139,600 143,471 12.76%
  YoY % -0.49% 9.00% 7.01% 14.73% 58.72% -2.70% -
  Horiz. % 205.67% 206.68% 189.61% 177.19% 154.44% 97.30% 100.00%
Net Worth 232,201 220,940 0 199,973 189,435 90,322 0 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.73% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.40% 209.73% 100.00% -
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 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
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 232,201 220,940 0 199,973 189,435 90,322 0 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.73% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.40% 209.73% 100.00% -
NOSH 393,361 394,888 392,640 391,643 390,588 308,795 258,362 7.25%
  YoY % -0.39% 0.57% 0.25% 0.27% 26.49% 19.52% -
  Horiz. % 152.25% 152.84% 151.97% 151.59% 151.18% 119.52% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 5.40 % 3.72 % 5.77 % 5.30 % 7.41 % 10.26 % 7.27 % -4.83%
  YoY % 45.16% -35.53% 8.87% -28.48% -27.78% 41.13% -
  Horiz. % 74.28% 51.17% 79.37% 72.90% 101.93% 141.13% 100.00%
ROE 7.25 % 5.19 % - % 7.41 % 9.37 % 17.67 % - % -
  YoY % 39.69% 0.00% 0.00% -20.92% -46.97% 0.00% -
  Horiz. % 41.03% 29.37% 0.00% 41.94% 53.03% 100.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 79.30 77.99 73.53 68.55 61.27 50.38 59.88 4.79%
  YoY % 1.68% 6.07% 7.26% 11.88% 21.62% -15.87% -
  Horiz. % 132.43% 130.24% 122.80% 114.48% 102.32% 84.13% 100.00%
EPS 4.28 2.90 4.26 3.78 4.54 5.17 4.35 -0.27%
  YoY % 47.59% -31.92% 12.70% -16.74% -12.19% 18.85% -
  Horiz. % 98.39% 66.67% 97.93% 86.90% 104.37% 118.85% 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 0.5903 0.5595 0.0000 0.5106 0.4850 0.2925 0.0000 -
  YoY % 5.50% 0.00% 0.00% 5.28% 65.81% 0.00% -
  Horiz. % 201.81% 191.28% 0.00% 174.56% 165.81% 100.00% -
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 63.40 62.60 58.68 54.56 48.64 31.62 31.45 12.39%
  YoY % 1.28% 6.68% 7.55% 12.17% 53.83% 0.54% -
  Horiz. % 201.59% 199.05% 186.58% 173.48% 154.66% 100.54% 100.00%
EPS 3.42 2.33 3.40 3.01 3.61 3.24 2.29 6.91%
  YoY % 46.78% -31.47% 12.96% -16.62% 11.42% 41.48% -
  Horiz. % 149.34% 101.75% 148.47% 131.44% 157.64% 141.48% 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 0.4720 0.4491 0.0000 0.4064 0.3850 0.1836 0.0000 -
  YoY % 5.10% 0.00% 0.00% 5.56% 109.69% 0.00% -
  Horiz. % 257.08% 244.61% 0.00% 221.35% 209.69% 100.00% -
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.9550 0.9900 1.0000 1.1400 1.7700 0.8200 0.3600 -
P/RPS 1.20 1.27 1.36 1.66 2.89 1.63 0.60 12.24%
  YoY % -5.51% -6.62% -18.07% -42.56% 77.30% 171.67% -
  Horiz. % 200.00% 211.67% 226.67% 276.67% 481.67% 271.67% 100.00%
P/EPS 22.30 34.13 23.45 30.15 38.97 15.86 8.27 17.97%
  YoY % -34.66% 45.54% -22.22% -22.63% 145.71% 91.78% -
  Horiz. % 269.65% 412.70% 283.55% 364.57% 471.22% 191.78% 100.00%
EY 4.48 2.93 4.26 3.32 2.57 6.30 12.09 -15.24%
  YoY % 52.90% -31.22% 28.31% 29.18% -59.21% -47.89% -
  Horiz. % 37.06% 24.23% 35.24% 27.46% 21.26% 52.11% 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 1.62 1.77 0.00 2.23 3.65 2.80 0.00 -
  YoY % -8.47% 0.00% 0.00% -38.90% 30.36% 0.00% -
  Horiz. % 57.86% 63.21% 0.00% 79.64% 130.36% 100.00% -
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 14/11/14 20/11/13 27/11/12 16/11/11 29/11/10 22/10/09 19/11/08 -
Price 0.9200 0.9300 1.1000 1.1800 1.5600 1.4400 0.3400 -
P/RPS 1.16 1.19 1.50 1.72 2.55 2.86 0.57 12.57%
  YoY % -2.52% -20.67% -12.79% -32.55% -10.84% 401.75% -
  Horiz. % 203.51% 208.77% 263.16% 301.75% 447.37% 501.75% 100.00%
P/EPS 21.48 32.06 25.80 31.21 34.35 27.86 7.81 18.36%
  YoY % -33.00% 24.26% -17.33% -9.14% 23.30% 256.72% -
  Horiz. % 275.03% 410.50% 330.35% 399.62% 439.82% 356.72% 100.00%
EY 4.65 3.12 3.88 3.20 2.91 3.59 12.80 -15.52%
  YoY % 49.04% -19.59% 21.25% 9.97% -18.94% -71.95% -
  Horiz. % 36.33% 24.38% 30.31% 25.00% 22.73% 28.05% 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 1.56 1.66 0.00 2.31 3.22 4.92 0.00 -
  YoY % -6.02% 0.00% 0.00% -28.26% -34.55% 0.00% -
  Horiz. % 31.71% 33.74% 0.00% 46.95% 65.45% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

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