[3A] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
01-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 14.53%
YoY- -4.08%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 269,258 218,715 149,856 143,007 90,046 78,023 63,711 27.13%
PBT 12,054 27,506 14,254 14,683 12,556 5,973 5,685 13.33%
Tax 2,518 -6,523 -1,193 -3,475 -871 -743 -1,188 -
NP 14,572 20,983 13,061 11,208 11,685 5,230 4,497 21.63%
-
NP to SH 14,606 20,983 13,061 11,208 11,685 5,230 4,497 21.68%
-
Tax Rate -20.89% 23.71% 8.37% 23.67% 6.94% 12.44% 20.90% -
Total Cost 254,686 197,732 136,795 131,799 78,361 72,793 59,214 27.51%
-
Net Worth 198,503 146,900 84,262 0 58,856 49,458 44,440 28.31%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - 2,104 - - -
Div Payout % - - - - 18.01% - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 198,503 146,900 84,262 0 58,856 49,458 44,440 28.31%
NOSH 394,403 369,840 308,314 209,327 178,351 175,137 140,192 18.80%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.41% 9.59% 8.72% 7.84% 12.98% 6.70% 7.06% -
ROE 7.36% 14.28% 15.50% 0.00% 19.85% 10.57% 10.12% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 68.27 59.14 48.60 68.32 50.49 44.55 45.45 7.01%
EPS 3.70 5.67 4.24 5.35 6.55 2.99 3.21 2.39%
DPS 0.00 0.00 0.00 0.00 1.18 0.00 0.00 -
NAPS 0.5033 0.3972 0.2733 0.00 0.33 0.2824 0.317 8.00%
Adjusted Per Share Value based on latest NOSH - 209,327
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 54.73 44.45 30.46 29.07 18.30 15.86 12.95 27.13%
EPS 2.97 4.26 2.65 2.28 2.38 1.06 0.91 21.78%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.4035 0.2986 0.1713 0.00 0.1196 0.1005 0.0903 28.32%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.47 1.63 0.41 0.34 0.56 0.19 0.26 -
P/RPS 2.15 2.76 0.84 0.50 1.11 0.43 0.57 24.75%
P/EPS 39.69 28.73 9.68 6.35 8.55 6.36 8.11 30.28%
EY 2.52 3.48 10.33 15.75 11.70 15.72 12.34 -23.25%
DY 0.00 0.00 0.00 0.00 2.11 0.00 0.00 -
P/NAPS 2.92 4.10 1.50 0.00 1.70 0.67 0.82 23.56%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 -
Price 1.28 1.83 0.60 0.30 0.62 0.19 0.19 -
P/RPS 1.87 3.09 1.23 0.44 1.23 0.43 0.42 28.24%
P/EPS 34.56 32.26 14.16 5.60 9.46 6.36 5.92 34.16%
EY 2.89 3.10 7.06 17.85 10.57 15.72 16.88 -25.47%
DY 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
P/NAPS 2.54 4.61 2.20 0.00 1.88 0.67 0.60 27.17%

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