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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
14-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 2.44%
YoY- 81.72%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 143,007 122,205 107,118 94,915 90,046 87,800 84,015 42.60%
PBT 14,683 12,239 12,320 13,041 12,556 11,152 9,400 34.66%
Tax -3,475 -2,453 -2,208 -1,071 -871 -804 -769 173.58%
NP 11,208 9,786 10,112 11,970 11,685 10,348 8,631 19.04%
-
NP to SH 11,208 9,786 10,112 11,970 11,685 10,348 8,631 19.04%
-
Tax Rate 23.67% 20.04% 17.92% 8.21% 6.94% 7.21% 8.18% -
Total Cost 131,799 112,419 97,006 82,945 78,361 77,452 75,384 45.17%
-
Net Worth 0 0 43,995 63,692 58,856 54,170 54,280 -
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 2,104 2,104 2,104 2,104 -
Div Payout % - - - 17.58% 18.01% 20.34% 24.38% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 0 0 43,995 63,692 58,856 54,170 54,280 -
NOSH 209,327 191,603 186,896 183,975 178,351 174,351 175,380 12.53%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 7.84% 8.01% 9.44% 12.61% 12.98% 11.79% 10.27% -
ROE 0.00% 0.00% 22.98% 18.79% 19.85% 19.10% 15.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 68.32 63.78 57.31 51.59 50.49 50.36 47.90 26.73%
EPS 5.35 5.11 5.41 6.51 6.55 5.94 4.92 5.75%
DPS 0.00 0.00 0.00 1.14 1.18 1.20 1.20 -
NAPS 0.00 0.00 0.2354 0.3462 0.33 0.3107 0.3095 -
Adjusted Per Share Value based on latest NOSH - 183,975
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 29.07 24.84 21.77 19.29 18.30 17.85 17.08 42.59%
EPS 2.28 1.99 2.06 2.43 2.38 2.10 1.75 19.30%
DPS 0.00 0.00 0.00 0.43 0.43 0.43 0.43 -
NAPS 0.00 0.00 0.0894 0.1295 0.1196 0.1101 0.1103 -
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.34 0.36 0.40 0.59 0.56 0.41 0.26 -
P/RPS 0.50 0.56 0.70 1.14 1.11 0.81 0.54 -5.00%
P/EPS 6.35 7.05 7.39 9.07 8.55 6.91 5.28 13.10%
EY 15.75 14.19 13.53 11.03 11.70 14.48 18.93 -11.54%
DY 0.00 0.00 0.00 1.94 2.11 2.93 4.62 -
P/NAPS 0.00 0.00 1.70 1.70 1.70 1.32 0.84 -
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 27/02/07 -
Price 0.30 0.38 0.38 0.63 0.62 0.42 0.34 -
P/RPS 0.44 0.60 0.66 1.22 1.23 0.83 0.71 -27.33%
P/EPS 5.60 7.44 7.02 9.68 9.46 7.08 6.91 -13.08%
EY 17.85 13.44 14.24 10.33 10.57 14.13 14.47 15.03%
DY 0.00 0.00 0.00 1.82 1.90 2.86 3.53 -
P/NAPS 0.00 0.00 1.61 1.82 1.88 1.35 1.10 -

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