[3A] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.2%
YoY- -6.35%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 271,520 277,400 262,852 248,940 245,496 236,764 245,304 6.99%
PBT 12,845 10,216 9,268 20,905 23,049 27,918 29,504 -42.52%
Tax 1,261 6,294 6,936 -4,011 -5,414 -6,778 -5,716 -
NP 14,106 16,510 16,204 16,894 17,634 21,140 23,788 -29.39%
-
NP to SH 14,854 16,564 15,932 16,894 17,634 21,140 23,788 -26.92%
-
Tax Rate -9.82% -61.61% -74.84% 19.19% 23.49% 24.28% 19.37% -
Total Cost 257,413 260,890 246,648 232,046 227,861 215,624 221,516 10.52%
-
Net Worth 201,010 198,491 194,181 183,512 181,717 146,797 142,100 25.98%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 5,994 - - -
Div Payout % - - - - 33.99% - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 201,010 198,491 194,181 183,512 181,717 146,797 142,100 25.98%
NOSH 393,674 394,380 394,356 380,495 374,674 369,580 369,378 4.33%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.20% 5.95% 6.16% 6.79% 7.18% 8.93% 9.70% -
ROE 7.39% 8.34% 8.20% 9.21% 9.70% 14.40% 16.74% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.97 70.34 66.65 65.43 65.52 64.06 66.41 2.55%
EPS 3.77 4.20 4.04 4.44 4.71 5.72 6.44 -29.99%
DPS 0.00 0.00 0.00 0.00 1.60 0.00 0.00 -
NAPS 0.5106 0.5033 0.4924 0.4823 0.485 0.3972 0.3847 20.75%
Adjusted Per Share Value based on latest NOSH - 394,408
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 55.19 56.38 53.43 50.60 49.90 48.12 49.86 6.99%
EPS 3.02 3.37 3.24 3.43 3.58 4.30 4.83 -26.85%
DPS 0.00 0.00 0.00 0.00 1.22 0.00 0.00 -
NAPS 0.4086 0.4034 0.3947 0.373 0.3693 0.2984 0.2888 26.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.14 1.47 1.58 1.59 1.77 1.63 2.03 -
P/RPS 1.65 2.09 2.37 2.43 2.70 2.54 3.06 -33.72%
P/EPS 30.21 35.00 39.11 35.81 37.61 28.50 31.52 -2.78%
EY 3.31 2.86 2.56 2.79 2.66 3.51 3.17 2.92%
DY 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 2.23 2.92 3.21 3.30 3.65 4.10 5.28 -43.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 -
Price 1.18 1.28 1.59 1.54 1.56 1.83 1.57 -
P/RPS 1.71 1.82 2.39 2.35 2.38 2.86 2.36 -19.31%
P/EPS 31.27 30.48 39.36 34.68 33.14 31.99 24.38 18.03%
EY 3.20 3.28 2.54 2.88 3.02 3.13 4.10 -15.21%
DY 0.00 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 2.31 2.54 3.23 3.19 3.22 4.61 4.08 -31.53%

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