[3A] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -15.52%
YoY- 17.16%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 154,714 143,007 122,205 107,118 94,915 90,046 87,800 45.73%
PBT 15,142 14,683 12,239 12,320 13,041 12,556 11,152 22.54%
Tax -3,899 -3,475 -2,453 -2,208 -1,071 -871 -804 185.68%
NP 11,243 11,208 9,786 10,112 11,970 11,685 10,348 5.66%
-
NP to SH 11,243 11,208 9,786 10,112 11,970 11,685 10,348 5.66%
-
Tax Rate 25.75% 23.67% 20.04% 17.92% 8.21% 6.94% 7.21% -
Total Cost 143,471 131,799 112,419 97,006 82,945 78,361 77,452 50.66%
-
Net Worth 0 0 0 43,995 63,692 58,856 54,170 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 2,104 2,104 2,104 -
Div Payout % - - - - 17.58% 18.01% 20.34% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 0 0 0 43,995 63,692 58,856 54,170 -
NOSH 258,362 209,327 191,603 186,896 183,975 178,351 174,351 29.88%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.27% 7.84% 8.01% 9.44% 12.61% 12.98% 11.79% -
ROE 0.00% 0.00% 0.00% 22.98% 18.79% 19.85% 19.10% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 59.88 68.32 63.78 57.31 51.59 50.49 50.36 12.20%
EPS 4.35 5.35 5.11 5.41 6.51 6.55 5.94 -18.70%
DPS 0.00 0.00 0.00 0.00 1.14 1.18 1.20 -
NAPS 0.00 0.00 0.00 0.2354 0.3462 0.33 0.3107 -
Adjusted Per Share Value based on latest NOSH - 186,896
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 31.45 29.07 24.84 21.77 19.29 18.30 17.85 45.72%
EPS 2.29 2.28 1.99 2.06 2.43 2.38 2.10 5.92%
DPS 0.00 0.00 0.00 0.00 0.43 0.43 0.43 -
NAPS 0.00 0.00 0.00 0.0894 0.1295 0.1196 0.1101 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.36 0.34 0.36 0.40 0.59 0.56 0.41 -
P/RPS 0.60 0.50 0.56 0.70 1.14 1.11 0.81 -18.08%
P/EPS 8.27 6.35 7.05 7.39 9.07 8.55 6.91 12.68%
EY 12.09 15.75 14.19 13.53 11.03 11.70 14.48 -11.30%
DY 0.00 0.00 0.00 0.00 1.94 2.11 2.93 -
P/NAPS 0.00 0.00 0.00 1.70 1.70 1.70 1.32 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 19/11/08 01/08/08 14/05/08 19/02/08 14/11/07 31/07/07 29/05/07 -
Price 0.34 0.30 0.38 0.38 0.63 0.62 0.42 -
P/RPS 0.57 0.44 0.60 0.66 1.22 1.23 0.83 -22.10%
P/EPS 7.81 5.60 7.44 7.02 9.68 9.46 7.08 6.74%
EY 12.80 17.85 13.44 14.24 10.33 10.57 14.13 -6.36%
DY 0.00 0.00 0.00 0.00 1.82 1.90 2.86 -
P/NAPS 0.00 0.00 0.00 1.61 1.82 1.88 1.35 -

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