[3A] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 25.95%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 90,046 87,800 84,015 81,564 78,023 74,137 70,785 17.45%
PBT 12,556 11,152 9,400 7,289 5,973 5,262 5,573 72.11%
Tax -871 -804 -769 -702 -743 -483 -603 27.86%
NP 11,685 10,348 8,631 6,587 5,230 4,779 4,970 77.09%
-
NP to SH 11,685 10,348 8,631 6,587 5,230 4,779 4,970 77.09%
-
Tax Rate 6.94% 7.21% 8.18% 9.63% 12.44% 9.18% 10.82% -
Total Cost 78,361 77,452 75,384 74,977 72,793 69,358 65,815 12.37%
-
Net Worth 58,856 54,170 54,280 50,705 49,458 48,106 45,361 19.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,104 2,104 2,104 - - - - -
Div Payout % 18.01% 20.34% 24.38% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 58,856 54,170 54,280 50,705 49,458 48,106 45,361 19.01%
NOSH 178,351 174,351 175,380 174,967 175,137 177,187 174,264 1.56%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 12.98% 11.79% 10.27% 8.08% 6.70% 6.45% 7.02% -
ROE 19.85% 19.10% 15.90% 12.99% 10.57% 9.93% 10.96% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 50.49 50.36 47.90 46.62 44.55 41.84 40.62 15.65%
EPS 6.55 5.94 4.92 3.76 2.99 2.70 2.85 74.41%
DPS 1.18 1.20 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.3107 0.3095 0.2898 0.2824 0.2715 0.2603 17.18%
Adjusted Per Share Value based on latest NOSH - 174,967
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.30 17.85 17.08 16.58 15.86 15.07 14.39 17.43%
EPS 2.38 2.10 1.75 1.34 1.06 0.97 1.01 77.35%
DPS 0.43 0.43 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1101 0.1103 0.1031 0.1005 0.0978 0.0922 18.99%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.41 0.26 0.20 0.19 0.22 0.16 -
P/RPS 1.11 0.81 0.54 0.43 0.43 0.53 0.39 101.21%
P/EPS 8.55 6.91 5.28 5.31 6.36 8.16 5.61 32.53%
EY 11.70 14.48 18.93 18.82 15.72 12.26 17.82 -24.51%
DY 2.11 2.93 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.32 0.84 0.69 0.67 0.81 0.61 98.40%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 24/05/06 24/02/06 -
Price 0.62 0.42 0.34 0.23 0.19 0.18 0.19 -
P/RPS 1.23 0.83 0.71 0.49 0.43 0.43 0.47 90.24%
P/EPS 9.46 7.08 6.91 6.11 6.36 6.67 6.66 26.44%
EY 10.57 14.13 14.47 16.37 15.72 14.98 15.01 -20.89%
DY 1.90 2.86 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 1.35 1.10 0.79 0.67 0.66 0.73 88.20%

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