[3A] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
31-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 12.92%
YoY- 123.42%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 122,205 107,118 94,915 90,046 87,800 84,015 81,564 30.90%
PBT 12,239 12,320 13,041 12,556 11,152 9,400 7,289 41.22%
Tax -2,453 -2,208 -1,071 -871 -804 -769 -702 130.09%
NP 9,786 10,112 11,970 11,685 10,348 8,631 6,587 30.16%
-
NP to SH 9,786 10,112 11,970 11,685 10,348 8,631 6,587 30.16%
-
Tax Rate 20.04% 17.92% 8.21% 6.94% 7.21% 8.18% 9.63% -
Total Cost 112,419 97,006 82,945 78,361 77,452 75,384 74,977 30.96%
-
Net Worth 0 43,995 63,692 58,856 54,170 54,280 50,705 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 2,104 2,104 2,104 2,104 - -
Div Payout % - - 17.58% 18.01% 20.34% 24.38% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 43,995 63,692 58,856 54,170 54,280 50,705 -
NOSH 191,603 186,896 183,975 178,351 174,351 175,380 174,967 6.23%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 8.01% 9.44% 12.61% 12.98% 11.79% 10.27% 8.08% -
ROE 0.00% 22.98% 18.79% 19.85% 19.10% 15.90% 12.99% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 63.78 57.31 51.59 50.49 50.36 47.90 46.62 23.21%
EPS 5.11 5.41 6.51 6.55 5.94 4.92 3.76 22.67%
DPS 0.00 0.00 1.14 1.18 1.20 1.20 0.00 -
NAPS 0.00 0.2354 0.3462 0.33 0.3107 0.3095 0.2898 -
Adjusted Per Share Value based on latest NOSH - 178,351
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.84 21.77 19.29 18.30 17.85 17.08 16.58 30.89%
EPS 1.99 2.06 2.43 2.38 2.10 1.75 1.34 30.13%
DPS 0.00 0.00 0.43 0.43 0.43 0.43 0.00 -
NAPS 0.00 0.0894 0.1295 0.1196 0.1101 0.1103 0.1031 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.36 0.40 0.59 0.56 0.41 0.26 0.20 -
P/RPS 0.56 0.70 1.14 1.11 0.81 0.54 0.43 19.23%
P/EPS 7.05 7.39 9.07 8.55 6.91 5.28 5.31 20.77%
EY 14.19 13.53 11.03 11.70 14.48 18.93 18.82 -17.14%
DY 0.00 0.00 1.94 2.11 2.93 4.62 0.00 -
P/NAPS 0.00 1.70 1.70 1.70 1.32 0.84 0.69 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 -
Price 0.38 0.38 0.63 0.62 0.42 0.34 0.23 -
P/RPS 0.60 0.66 1.22 1.23 0.83 0.71 0.49 14.44%
P/EPS 7.44 7.02 9.68 9.46 7.08 6.91 6.11 14.01%
EY 13.44 14.24 10.33 10.57 14.13 14.47 16.37 -12.30%
DY 0.00 0.00 1.82 1.90 2.86 3.53 0.00 -
P/NAPS 0.00 1.61 1.82 1.88 1.35 1.10 0.79 -

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