[3A] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.48%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 274,532 253,327 206,834 148,779 122,205 87,800 74,137 24.35%
PBT 17,972 15,846 28,188 13,074 12,239 11,152 5,262 22.69%
Tax -2,828 -855 -6,340 -833 -2,453 -804 -483 34.21%
NP 15,144 14,991 21,848 12,241 9,786 10,348 4,779 21.17%
-
NP to SH 15,844 14,930 21,848 12,241 9,786 10,348 4,779 22.08%
-
Tax Rate 15.74% 5.40% 22.49% 6.37% 20.04% 7.21% 9.18% -
Total Cost 259,388 238,336 184,986 136,538 112,419 77,452 69,358 24.56%
-
Net Worth 0 194,181 142,100 79,130 0 54,170 48,106 -
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 20.34% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 0 194,181 142,100 79,130 0 54,170 48,106 -
NOSH 391,808 394,356 369,378 309,710 191,603 174,351 177,187 14.12%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.52% 5.92% 10.56% 8.23% 8.01% 11.79% 6.45% -
ROE 0.00% 7.69% 15.38% 15.47% 0.00% 19.10% 9.93% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 70.07 64.24 56.00 48.04 63.78 50.36 41.84 8.96%
EPS 4.04 3.79 5.91 3.95 5.11 5.94 2.70 6.94%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.00 0.4924 0.3847 0.2555 0.00 0.3107 0.2715 -
Adjusted Per Share Value based on latest NOSH - 309,710
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 55.80 51.49 42.04 30.24 24.84 17.85 15.07 24.35%
EPS 3.22 3.03 4.44 2.49 1.99 2.10 0.97 22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.00 0.3947 0.2888 0.1608 0.00 0.1101 0.0978 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.15 1.58 2.03 0.32 0.36 0.41 0.22 -
P/RPS 1.64 2.46 3.63 0.67 0.56 0.81 0.53 20.69%
P/EPS 28.44 41.73 34.32 8.10 7.05 6.91 8.16 23.10%
EY 3.52 2.40 2.91 12.35 14.19 14.48 12.26 -18.76%
DY 0.00 0.00 0.00 0.00 0.00 2.93 0.00 -
P/NAPS 0.00 3.21 5.28 1.25 0.00 1.32 0.81 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 -
Price 1.16 1.59 1.57 0.34 0.38 0.42 0.18 -
P/RPS 1.66 2.48 2.80 0.71 0.60 0.83 0.43 25.22%
P/EPS 28.69 42.00 26.54 8.60 7.44 7.08 6.67 27.49%
EY 3.49 2.38 3.77 11.62 13.44 14.13 14.98 -21.53%
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 0.00 3.23 4.08 1.33 0.00 1.35 0.66 -

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