[3A] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -15.52%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 248,940 178,582 153,252 107,118 84,015 70,785 60,594 26.54%
PBT 20,905 23,705 12,616 12,320 9,400 5,573 6,267 22.22%
Tax -4,018 -5,667 -554 -2,208 -769 -603 -1,822 14.08%
NP 16,887 18,038 12,062 10,112 8,631 4,970 4,445 24.90%
-
NP to SH 16,894 18,038 12,062 10,112 8,631 4,970 4,445 24.91%
-
Tax Rate 19.22% 23.91% 4.39% 17.92% 8.18% 10.82% 29.07% -
Total Cost 232,053 160,544 141,190 97,006 75,384 65,815 56,149 26.66%
-
Net Worth 190,223 126,077 79,904 43,995 54,280 45,361 37,567 31.02%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 2,104 - - -
Div Payout % - - - - 24.38% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 190,223 126,077 79,904 43,995 54,280 45,361 37,567 31.02%
NOSH 394,408 342,045 308,987 186,896 175,380 174,264 139,863 18.85%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.78% 10.10% 7.87% 9.44% 10.27% 7.02% 7.34% -
ROE 8.88% 14.31% 15.10% 22.98% 15.90% 10.96% 11.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.12 52.21 49.60 57.31 47.90 40.62 43.32 6.47%
EPS 4.28 5.27 3.90 5.41 4.92 2.85 3.18 5.07%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.4823 0.3686 0.2586 0.2354 0.3095 0.2603 0.2686 10.24%
Adjusted Per Share Value based on latest NOSH - 186,896
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 50.60 36.30 31.15 21.77 17.08 14.39 12.32 26.53%
EPS 3.43 3.67 2.45 2.06 1.75 1.01 0.90 24.96%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.3866 0.2563 0.1624 0.0894 0.1103 0.0922 0.0764 31.01%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.59 1.51 0.32 0.40 0.26 0.16 0.30 -
P/RPS 2.52 2.89 0.65 0.70 0.54 0.39 0.69 24.08%
P/EPS 37.12 28.63 8.20 7.39 5.28 5.61 9.44 25.62%
EY 2.69 3.49 12.20 13.53 18.93 17.82 10.59 -20.41%
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 3.30 4.10 1.24 1.70 0.84 0.61 1.12 19.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 25/02/09 19/02/08 27/02/07 24/02/06 28/02/05 -
Price 1.54 2.29 0.34 0.38 0.34 0.19 0.29 -
P/RPS 2.44 4.39 0.69 0.66 0.71 0.47 0.67 24.02%
P/EPS 35.95 43.42 8.71 7.02 6.91 6.66 9.12 25.67%
EY 2.78 2.30 11.48 14.24 14.47 15.01 10.96 -20.42%
DY 0.00 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 3.19 6.21 1.31 1.61 1.10 0.73 1.08 19.77%

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