[3A] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.39%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 184,122 118,382 61,326 178,582 123,385 78,249 33,074 213.78%
PBT 17,287 13,959 7,376 23,707 17,214 10,159 2,893 228.93%
Tax -4,061 -3,389 -1,429 -5,668 -3,690 -2,533 -756 206.40%
NP 13,226 10,570 5,947 18,039 13,524 7,626 2,137 236.71%
-
NP to SH 13,226 10,570 5,947 18,039 13,524 7,626 2,137 236.71%
-
Tax Rate 23.49% 24.28% 19.37% 23.91% 21.44% 24.93% 26.13% -
Total Cost 170,896 107,812 55,379 160,543 109,861 70,623 30,937 212.16%
-
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 4,496 - - - - - - -
Div Payout % 33.99% - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 181,717 146,797 142,100 116,652 90,108 84,039 79,130 73.97%
NOSH 374,674 369,580 369,378 316,473 308,063 307,499 309,710 13.52%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.18% 8.93% 9.70% 10.10% 10.96% 9.75% 6.46% -
ROE 7.28% 7.20% 4.19% 15.46% 15.01% 9.07% 2.70% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.14 32.03 16.60 56.43 40.05 25.45 10.68 176.37%
EPS 3.53 2.86 1.61 5.70 4.39 2.48 0.69 196.61%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.485 0.3972 0.3847 0.3686 0.2925 0.2733 0.2555 53.24%
Adjusted Per Share Value based on latest NOSH - 342,045
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 37.42 24.06 12.46 36.30 25.08 15.90 6.72 213.83%
EPS 2.69 2.15 1.21 3.67 2.75 1.55 0.43 239.13%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3693 0.2984 0.2888 0.2371 0.1831 0.1708 0.1608 73.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.77 1.63 2.03 1.51 0.82 0.41 0.32 -
P/RPS 3.60 5.09 12.23 2.68 2.05 1.61 3.00 12.91%
P/EPS 50.14 56.99 126.09 26.49 18.68 16.53 46.38 5.32%
EY 1.99 1.75 0.79 3.77 5.35 6.05 2.16 -5.31%
DY 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 4.10 5.28 4.10 2.80 1.50 1.25 104.16%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 17/08/10 25/05/10 23/02/10 22/10/09 13/08/09 28/05/09 -
Price 1.56 1.83 1.57 2.29 1.44 0.60 0.34 -
P/RPS 3.17 5.71 9.46 4.06 3.60 2.36 3.18 -0.20%
P/EPS 44.19 63.99 97.52 40.18 32.80 24.19 49.28 -7.00%
EY 2.26 1.56 1.03 2.49 3.05 4.13 2.03 7.41%
DY 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.22 4.61 4.08 6.21 4.92 2.20 1.33 80.20%

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