[3A] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 31.03%
YoY- 73.66%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 94,915 90,046 87,800 84,015 81,564 78,023 74,137 17.88%
PBT 13,041 12,556 11,152 9,400 7,289 5,973 5,262 83.03%
Tax -1,071 -871 -804 -769 -702 -743 -483 69.96%
NP 11,970 11,685 10,348 8,631 6,587 5,230 4,779 84.32%
-
NP to SH 11,970 11,685 10,348 8,631 6,587 5,230 4,779 84.32%
-
Tax Rate 8.21% 6.94% 7.21% 8.18% 9.63% 12.44% 9.18% -
Total Cost 82,945 78,361 77,452 75,384 74,977 72,793 69,358 12.65%
-
Net Worth 63,692 58,856 54,170 54,280 50,705 49,458 48,106 20.55%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 2,104 2,104 2,104 2,104 - - - -
Div Payout % 17.58% 18.01% 20.34% 24.38% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 63,692 58,856 54,170 54,280 50,705 49,458 48,106 20.55%
NOSH 183,975 178,351 174,351 175,380 174,967 175,137 177,187 2.53%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 12.61% 12.98% 11.79% 10.27% 8.08% 6.70% 6.45% -
ROE 18.79% 19.85% 19.10% 15.90% 12.99% 10.57% 9.93% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 51.59 50.49 50.36 47.90 46.62 44.55 41.84 14.97%
EPS 6.51 6.55 5.94 4.92 3.76 2.99 2.70 79.71%
DPS 1.14 1.18 1.20 1.20 0.00 0.00 0.00 -
NAPS 0.3462 0.33 0.3107 0.3095 0.2898 0.2824 0.2715 17.57%
Adjusted Per Share Value based on latest NOSH - 175,380
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 19.29 18.30 17.85 17.08 16.58 15.86 15.07 17.87%
EPS 2.43 2.38 2.10 1.75 1.34 1.06 0.97 84.35%
DPS 0.43 0.43 0.43 0.43 0.00 0.00 0.00 -
NAPS 0.1295 0.1196 0.1101 0.1103 0.1031 0.1005 0.0978 20.56%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.59 0.56 0.41 0.26 0.20 0.19 0.22 -
P/RPS 1.14 1.11 0.81 0.54 0.43 0.43 0.53 66.55%
P/EPS 9.07 8.55 6.91 5.28 5.31 6.36 8.16 7.29%
EY 11.03 11.70 14.48 18.93 18.82 15.72 12.26 -6.79%
DY 1.94 2.11 2.93 4.62 0.00 0.00 0.00 -
P/NAPS 1.70 1.70 1.32 0.84 0.69 0.67 0.81 63.85%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 14/11/07 31/07/07 29/05/07 27/02/07 21/11/06 09/08/06 24/05/06 -
Price 0.63 0.62 0.42 0.34 0.23 0.19 0.18 -
P/RPS 1.22 1.23 0.83 0.71 0.49 0.43 0.43 100.28%
P/EPS 9.68 9.46 7.08 6.91 6.11 6.36 6.67 28.15%
EY 10.33 10.57 14.13 14.47 16.37 15.72 14.98 -21.92%
DY 1.82 1.90 2.86 3.53 0.00 0.00 0.00 -
P/NAPS 1.82 1.88 1.35 1.10 0.79 0.67 0.66 96.52%

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