[3A] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -11.63%
YoY- -31.66%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 268,806 268,458 269,258 253,327 248,940 239,319 218,715 14.69%
PBT 15,352 13,252 12,054 15,846 20,905 23,779 27,506 -32.13%
Tax -97 989 2,518 -855 -4,018 -6,038 -6,523 -93.90%
NP 15,255 14,241 14,572 14,991 16,887 17,741 20,983 -19.09%
-
NP to SH 15,887 14,809 14,606 14,930 16,894 17,741 20,983 -16.88%
-
Tax Rate 0.63% -7.46% -20.89% 5.40% 19.22% 25.39% 23.71% -
Total Cost 253,551 254,217 254,686 238,336 232,053 221,578 197,732 17.97%
-
Net Worth 200,231 199,973 198,503 194,181 190,223 189,435 146,900 22.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 200,231 199,973 198,503 194,181 190,223 189,435 146,900 22.86%
NOSH 392,148 391,643 394,403 394,356 394,408 390,588 369,840 3.97%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.68% 5.30% 5.41% 5.92% 6.78% 7.41% 9.59% -
ROE 7.93% 7.41% 7.36% 7.69% 8.88% 9.37% 14.28% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 68.55 68.55 68.27 64.24 63.12 61.27 59.14 10.31%
EPS 4.05 3.78 3.70 3.79 4.28 4.54 5.67 -20.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.5106 0.5033 0.4924 0.4823 0.485 0.3972 18.17%
Adjusted Per Share Value based on latest NOSH - 394,356
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 54.64 54.56 54.73 51.49 50.60 48.64 44.45 14.70%
EPS 3.23 3.01 2.97 3.03 3.43 3.61 4.26 -16.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.407 0.4064 0.4035 0.3947 0.3866 0.385 0.2986 22.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.12 1.14 1.47 1.58 1.59 1.77 1.63 -
P/RPS 1.63 1.66 2.15 2.46 2.52 2.89 2.76 -29.54%
P/EPS 27.65 30.15 39.69 41.73 37.12 38.97 28.73 -2.51%
EY 3.62 3.32 2.52 2.40 2.69 2.57 3.48 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.19 2.23 2.92 3.21 3.30 3.65 4.10 -34.09%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 -
Price 1.22 1.18 1.28 1.59 1.54 1.56 1.83 -
P/RPS 1.78 1.72 1.87 2.48 2.44 2.55 3.09 -30.69%
P/EPS 30.11 31.21 34.56 42.00 35.95 34.35 32.26 -4.48%
EY 3.32 3.20 2.89 2.38 2.78 2.91 3.10 4.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.39 2.31 2.54 3.23 3.19 3.22 4.61 -35.38%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment