[3A] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 3.97%
YoY- -21.65%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 285,756 268,806 271,520 277,400 262,852 248,940 245,496 10.64%
PBT 19,748 15,352 12,845 10,216 9,268 20,905 23,049 -9.78%
Tax -3,988 -97 1,261 6,294 6,936 -4,011 -5,414 -18.42%
NP 15,760 15,255 14,106 16,510 16,204 16,894 17,634 -7.21%
-
NP to SH 14,732 15,887 14,854 16,564 15,932 16,894 17,634 -11.28%
-
Tax Rate 20.19% 0.63% -9.82% -61.61% -74.84% 19.19% 23.49% -
Total Cost 269,996 253,551 257,413 260,890 246,648 232,046 227,861 11.96%
-
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.91%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - 5,994 -
Div Payout % - - - - - - 33.99% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 203,740 200,789 201,010 198,491 194,181 183,512 181,717 7.91%
NOSH 391,808 393,242 393,674 394,380 394,356 380,495 374,674 3.02%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.52% 5.68% 5.20% 5.95% 6.16% 6.79% 7.18% -
ROE 7.23% 7.91% 7.39% 8.34% 8.20% 9.21% 9.70% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 72.93 68.36 68.97 70.34 66.65 65.43 65.52 7.39%
EPS 3.76 4.04 3.77 4.20 4.04 4.44 4.71 -13.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.52 0.5106 0.5106 0.5033 0.4924 0.4823 0.485 4.75%
Adjusted Per Share Value based on latest NOSH - 394,403
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.08 54.64 55.19 56.38 53.43 50.60 49.90 10.63%
EPS 2.99 3.23 3.02 3.37 3.24 3.43 3.58 -11.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.22 -
NAPS 0.4141 0.4081 0.4086 0.4034 0.3947 0.373 0.3693 7.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.15 1.12 1.14 1.47 1.58 1.59 1.77 -
P/RPS 1.58 1.64 1.65 2.09 2.37 2.43 2.70 -30.01%
P/EPS 30.59 27.72 30.21 35.00 39.11 35.81 37.61 -12.85%
EY 3.27 3.61 3.31 2.86 2.56 2.79 2.66 14.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.90 -
P/NAPS 2.21 2.19 2.23 2.92 3.21 3.30 3.65 -28.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 25/05/12 27/02/12 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 -
Price 1.16 1.22 1.18 1.28 1.59 1.54 1.56 -
P/RPS 1.59 1.78 1.71 1.82 2.39 2.35 2.38 -23.56%
P/EPS 30.85 30.20 31.27 30.48 39.36 34.68 33.14 -4.65%
EY 3.24 3.31 3.20 3.28 2.54 2.88 3.02 4.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.03 -
P/NAPS 2.23 2.39 2.31 2.54 3.23 3.19 3.22 -21.70%

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