[3A] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -3.22%
YoY- -5.43%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 253,327 206,834 148,779 122,205 87,800 74,137 62,686 26.19%
PBT 15,846 28,188 13,074 12,239 11,152 5,262 6,045 17.41%
Tax -855 -6,340 -833 -2,453 -804 -483 -1,714 -10.94%
NP 14,991 21,848 12,241 9,786 10,348 4,779 4,331 22.97%
-
NP to SH 14,930 21,848 12,241 9,786 10,348 4,779 4,331 22.89%
-
Tax Rate 5.40% 22.49% 6.37% 20.04% 7.21% 9.18% 28.35% -
Total Cost 238,336 184,986 136,538 112,419 77,452 69,358 58,355 26.41%
-
Net Worth 194,181 142,100 79,130 0 54,170 48,106 43,037 28.53%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 2,104 - - -
Div Payout % - - - - 20.34% - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 194,181 142,100 79,130 0 54,170 48,106 43,037 28.53%
NOSH 394,356 369,378 309,710 191,603 174,351 177,187 140,370 18.77%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 5.92% 10.56% 8.23% 8.01% 11.79% 6.45% 6.91% -
ROE 7.69% 15.38% 15.47% 0.00% 19.10% 9.93% 10.06% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 64.24 56.00 48.04 63.78 50.36 41.84 44.66 6.24%
EPS 3.79 5.91 3.95 5.11 5.94 2.70 3.09 3.46%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.4924 0.3847 0.2555 0.00 0.3107 0.2715 0.3066 8.21%
Adjusted Per Share Value based on latest NOSH - 191,603
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 51.49 42.04 30.24 24.84 17.85 15.07 12.74 26.19%
EPS 3.03 4.44 2.49 1.99 2.10 0.97 0.88 22.87%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.3947 0.2888 0.1608 0.00 0.1101 0.0978 0.0875 28.52%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.58 2.03 0.32 0.36 0.41 0.22 0.26 -
P/RPS 2.46 3.63 0.67 0.56 0.81 0.53 0.58 27.21%
P/EPS 41.73 34.32 8.10 7.05 6.91 8.16 8.43 30.53%
EY 2.40 2.91 12.35 14.19 14.48 12.26 11.87 -23.37%
DY 0.00 0.00 0.00 0.00 2.93 0.00 0.00 -
P/NAPS 3.21 5.28 1.25 0.00 1.32 0.81 0.85 24.77%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 -
Price 1.59 1.57 0.34 0.38 0.42 0.18 0.26 -
P/RPS 2.48 2.80 0.71 0.60 0.83 0.43 0.58 27.38%
P/EPS 42.00 26.54 8.60 7.44 7.08 6.67 8.43 30.67%
EY 2.38 3.77 11.62 13.44 14.13 14.98 11.87 -23.48%
DY 0.00 0.00 0.00 0.00 2.86 0.00 0.00 -
P/NAPS 3.23 4.08 1.33 0.00 1.35 0.66 0.85 24.90%

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