Highlights

[3A] YoY TTM Result on 2010-03-31 [#1]

Stock [3A]: THREE-A RESOURCES BHD
Announcement Date 25-May-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Mar-2010  [#1]
Profit Trend QoQ -     21.12%    YoY -     78.48%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 308,817 274,532 253,327 206,834 148,779 122,205 87,800 23.30%
  YoY % 12.49% 8.37% 22.48% 39.02% 21.75% 39.19% -
  Horiz. % 351.73% 312.68% 288.53% 235.57% 169.45% 139.19% 100.00%
PBT 21,430 17,972 15,846 28,188 13,074 12,239 11,152 11.49%
  YoY % 19.24% 13.42% -43.78% 115.60% 6.82% 9.75% -
  Horiz. % 192.16% 161.15% 142.09% 252.76% 117.23% 109.75% 100.00%
Tax -6,143 -2,828 -855 -6,340 -833 -2,453 -804 40.30%
  YoY % -117.22% -230.76% 86.51% -661.10% 66.04% -205.10% -
  Horiz. % 764.05% 351.74% 106.34% 788.56% 103.61% 305.10% 100.00%
NP 15,287 15,144 14,991 21,848 12,241 9,786 10,348 6.71%
  YoY % 0.94% 1.02% -31.39% 78.48% 25.09% -5.43% -
  Horiz. % 147.73% 146.35% 144.87% 211.13% 118.29% 94.57% 100.00%
NP to SH 15,287 15,844 14,930 21,848 12,241 9,786 10,348 6.71%
  YoY % -3.52% 6.12% -31.66% 78.48% 25.09% -5.43% -
  Horiz. % 147.73% 153.11% 144.28% 211.13% 118.29% 94.57% 100.00%
Tax Rate 28.67 % 15.74 % 5.40 % 22.49 % 6.37 % 20.04 % 7.21 % 25.84%
  YoY % 82.15% 191.48% -75.99% 253.06% -68.21% 177.95% -
  Horiz. % 397.64% 218.31% 74.90% 311.93% 88.35% 277.95% 100.00%
Total Cost 293,530 259,388 238,336 184,986 136,538 112,419 77,452 24.84%
  YoY % 13.16% 8.83% 28.84% 35.48% 21.45% 45.15% -
  Horiz. % 378.98% 334.90% 307.72% 238.84% 176.29% 145.15% 100.00%
Net Worth 217,846 0 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 0.00% 0.00% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 0.00% 358.46% 262.32% 146.08% 0.00% 100.00%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 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 % - % - % - % - % - % - % 20.34 % -
  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
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 217,846 0 194,181 142,100 79,130 0 54,170 26.08%
  YoY % 0.00% 0.00% 36.65% 79.58% 0.00% 0.00% -
  Horiz. % 402.15% 0.00% 358.46% 262.32% 146.08% 0.00% 100.00%
NOSH 395,797 391,808 394,356 369,378 309,710 191,603 174,351 14.63%
  YoY % 1.02% -0.65% 6.76% 19.27% 61.64% 9.90% -
  Horiz. % 227.01% 224.72% 226.19% 211.86% 177.64% 109.90% 100.00%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.95 % 5.52 % 5.92 % 10.56 % 8.23 % 8.01 % 11.79 % -13.46%
  YoY % -10.33% -6.76% -43.94% 28.31% 2.75% -32.06% -
  Horiz. % 41.98% 46.82% 50.21% 89.57% 69.80% 67.94% 100.00%
ROE 7.02 % - % 7.69 % 15.38 % 15.47 % - % 19.10 % -15.35%
  YoY % 0.00% 0.00% -50.00% -0.58% 0.00% 0.00% -
  Horiz. % 36.75% 0.00% 40.26% 80.52% 80.99% 0.00% 100.00%
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 78.02 70.07 64.24 56.00 48.04 63.78 50.36 7.56%
  YoY % 11.35% 9.08% 14.71% 16.57% -24.68% 26.65% -
  Horiz. % 154.92% 139.14% 127.56% 111.20% 95.39% 126.65% 100.00%
EPS 3.86 4.04 3.79 5.91 3.95 5.11 5.94 -6.93%
  YoY % -4.46% 6.60% -35.87% 49.62% -22.70% -13.97% -
  Horiz. % 64.98% 68.01% 63.80% 99.49% 66.50% 86.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
  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 0.5504 0.0000 0.4924 0.3847 0.2555 0.0000 0.3107 9.99%
  YoY % 0.00% 0.00% 28.00% 50.57% 0.00% 0.00% -
  Horiz. % 177.15% 0.00% 158.48% 123.82% 82.23% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.77 55.80 51.49 42.04 30.24 24.84 17.85 23.29%
  YoY % 12.49% 8.37% 22.48% 39.02% 21.74% 39.16% -
  Horiz. % 351.65% 312.61% 288.46% 235.52% 169.41% 139.16% 100.00%
EPS 3.11 3.22 3.03 4.44 2.49 1.99 2.10 6.76%
  YoY % -3.42% 6.27% -31.76% 78.31% 25.13% -5.24% -
  Horiz. % 148.10% 153.33% 144.29% 211.43% 118.57% 94.76% 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 0.4428 0.0000 0.3947 0.2888 0.1608 0.0000 0.1101 26.08%
  YoY % 0.00% 0.00% 36.67% 79.60% 0.00% 0.00% -
  Horiz. % 402.18% 0.00% 358.49% 262.31% 146.05% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.0500 1.1500 1.5800 2.0300 0.3200 0.3600 0.4100 -
P/RPS 1.35 1.64 2.46 3.63 0.67 0.56 0.81 8.88%
  YoY % -17.68% -33.33% -32.23% 441.79% 19.64% -30.86% -
  Horiz. % 166.67% 202.47% 303.70% 448.15% 82.72% 69.14% 100.00%
P/EPS 27.19 28.44 41.73 34.32 8.10 7.05 6.91 25.62%
  YoY % -4.40% -31.85% 21.59% 323.70% 14.89% 2.03% -
  Horiz. % 393.49% 411.58% 603.91% 496.67% 117.22% 102.03% 100.00%
EY 3.68 3.52 2.40 2.91 12.35 14.19 14.48 -20.40%
  YoY % 4.55% 46.67% -17.53% -76.44% -12.97% -2.00% -
  Horiz. % 25.41% 24.31% 16.57% 20.10% 85.29% 98.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.93 -
  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 1.91 0.00 3.21 5.28 1.25 0.00 1.32 6.35%
  YoY % 0.00% 0.00% -39.20% 322.40% 0.00% 0.00% -
  Horiz. % 144.70% 0.00% 243.18% 400.00% 94.70% 0.00% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 -
Price 1.0200 1.1600 1.5900 1.5700 0.3400 0.3800 0.4200 -
P/RPS 1.31 1.66 2.48 2.80 0.71 0.60 0.83 7.90%
  YoY % -21.08% -33.06% -11.43% 294.37% 18.33% -27.71% -
  Horiz. % 157.83% 200.00% 298.80% 337.35% 85.54% 72.29% 100.00%
P/EPS 26.41 28.69 42.00 26.54 8.60 7.44 7.08 24.51%
  YoY % -7.95% -31.69% 58.25% 208.60% 15.59% 5.08% -
  Horiz. % 373.02% 405.23% 593.22% 374.86% 121.47% 105.08% 100.00%
EY 3.79 3.49 2.38 3.77 11.62 13.44 14.13 -19.68%
  YoY % 8.60% 46.64% -36.87% -67.56% -13.54% -4.88% -
  Horiz. % 26.82% 24.70% 16.84% 26.68% 82.24% 95.12% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
  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 1.85 0.00 3.23 4.08 1.33 0.00 1.35 5.39%
  YoY % 0.00% 0.00% -20.83% 206.77% 0.00% 0.00% -
  Horiz. % 137.04% 0.00% 239.26% 302.22% 98.52% 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.
 


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
 
 

419  377  620  1102 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.23-0.025 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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