[3A] YoY TTM 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- 31.03%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 178,582 153,252 107,118 84,015 70,785 60,594 40,501 28.02%
PBT 23,705 12,616 12,320 9,400 5,573 6,267 3,234 39.33%
Tax -5,667 -554 -2,208 -769 -603 -1,822 -615 44.74%
NP 18,038 12,062 10,112 8,631 4,970 4,445 2,619 37.89%
-
NP to SH 18,038 12,062 10,112 8,631 4,970 4,445 2,619 37.89%
-
Tax Rate 23.91% 4.39% 17.92% 8.18% 10.82% 29.07% 19.02% -
Total Cost 160,544 141,190 97,006 75,384 65,815 56,149 37,882 27.18%
-
Net Worth 126,077 79,904 43,995 54,280 45,361 37,567 32,898 25.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 24.38% - - - -
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 126,077 79,904 43,995 54,280 45,361 37,567 32,898 25.07%
NOSH 342,045 308,987 186,896 175,380 174,264 139,863 138,870 16.19%
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% 7.87% 9.44% 10.27% 7.02% 7.34% 6.47% -
ROE 14.31% 15.10% 22.98% 15.90% 10.96% 11.83% 7.96% -
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 52.21 49.60 57.31 47.90 40.62 43.32 29.16 10.18%
EPS 5.27 3.90 5.41 4.92 2.85 3.18 1.89 18.61%
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 31.15 21.77 17.08 14.39 12.32 8.23 28.03%
EPS 3.67 2.45 2.06 1.75 1.01 0.90 0.53 38.01%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2563 0.1624 0.0894 0.1103 0.0922 0.0764 0.0669 25.06%
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 2.89 0.65 0.70 0.54 0.39 0.69 1.03 18.74%
P/EPS 28.63 8.20 7.39 5.28 5.61 9.44 15.91 10.27%
EY 3.49 12.20 13.53 18.93 17.82 10.59 6.29 -9.34%
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 4.39 0.69 0.66 0.71 0.47 0.67 0.96 28.80%
P/EPS 43.42 8.71 7.02 6.91 6.66 9.12 14.85 19.56%
EY 2.30 11.48 14.24 14.47 15.01 10.96 6.74 -16.39%
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