[3A] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 67.05%
YoY- 77.89%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 178,582 152,252 107,118 84,016 70,785 60,595 40,501 28.02%
PBT 23,707 12,691 12,320 9,400 5,573 6,267 3,234 39.33%
Tax -5,668 -554 -2,208 -792 -734 -1,822 -615 44.74%
NP 18,039 12,137 10,112 8,608 4,839 4,445 2,619 37.89%
-
NP to SH 18,039 12,137 10,112 8,608 4,839 4,445 2,619 37.89%
-
Tax Rate 23.91% 4.37% 17.92% 8.43% 13.17% 29.07% 19.02% -
Total Cost 160,543 140,115 97,006 75,408 65,946 56,150 37,882 27.18%
-
Net Worth 116,652 79,660 42,607 54,149 40,631 37,586 33,178 23.28%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,099 - - - -
Div Payout % - - - 24.39% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 116,652 79,660 42,607 54,149 40,631 37,586 33,178 23.28%
NOSH 316,473 308,045 181,001 174,959 156,096 139,935 140,053 14.53%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.10% 7.97% 9.44% 10.25% 6.84% 7.34% 6.47% -
ROE 15.46% 15.24% 23.73% 15.90% 11.91% 11.83% 7.89% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 56.43 49.43 59.18 48.02 45.35 43.30 28.92 11.77%
EPS 5.70 3.94 3.40 4.92 3.10 3.18 1.87 20.39%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3686 0.2586 0.2354 0.3095 0.2603 0.2686 0.2369 7.63%
Adjusted Per Share Value based on latest NOSH - 175,380
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 36.30 30.95 21.77 17.08 14.39 12.32 8.23 28.03%
EPS 3.67 2.47 2.06 1.75 0.98 0.90 0.53 38.01%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2371 0.1619 0.0866 0.1101 0.0826 0.0764 0.0674 23.29%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.51 0.32 0.40 0.26 0.16 0.30 0.30 -
P/RPS 2.68 0.65 0.68 0.54 0.35 0.69 1.04 17.07%
P/EPS 26.49 8.12 7.16 5.28 5.16 9.44 16.04 8.71%
EY 3.77 12.31 13.97 18.92 19.38 10.59 6.23 -8.02%
DY 0.00 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 4.10 1.24 1.70 0.84 0.61 1.12 1.27 21.54%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 25/02/09 19/02/08 27/02/07 24/02/06 28/02/05 27/02/04 -
Price 2.29 0.34 0.38 0.34 0.19 0.29 0.28 -
P/RPS 4.06 0.69 0.64 0.71 0.42 0.67 0.97 26.92%
P/EPS 40.18 8.63 6.80 6.91 6.13 9.13 14.97 17.86%
EY 2.49 11.59 14.70 14.47 16.32 10.95 6.68 -15.15%
DY 0.00 0.00 0.00 3.53 0.00 0.00 0.00 -
P/NAPS 6.21 1.31 1.61 1.10 0.73 1.08 1.18 31.85%

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