[3A] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -4.77%
YoY- -6.34%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 268,458 269,258 253,327 248,940 239,319 218,715 206,834 18.96%
PBT 13,252 12,054 15,846 20,905 23,779 27,506 28,188 -39.51%
Tax 989 2,518 -855 -4,018 -6,038 -6,523 -6,340 -
NP 14,241 14,572 14,991 16,887 17,741 20,983 21,848 -24.80%
-
NP to SH 14,809 14,606 14,930 16,894 17,741 20,983 21,848 -22.81%
-
Tax Rate -7.46% -20.89% 5.40% 19.22% 25.39% 23.71% 22.49% -
Total Cost 254,217 254,686 238,336 232,053 221,578 197,732 184,986 23.58%
-
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 199,973 198,503 194,181 190,223 189,435 146,900 142,100 25.55%
NOSH 391,643 394,403 394,356 394,408 390,588 369,840 369,378 3.97%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.30% 5.41% 5.92% 6.78% 7.41% 9.59% 10.56% -
ROE 7.41% 7.36% 7.69% 8.88% 9.37% 14.28% 15.38% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 68.55 68.27 64.24 63.12 61.27 59.14 56.00 14.41%
EPS 3.78 3.70 3.79 4.28 4.54 5.67 5.91 -25.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5106 0.5033 0.4924 0.4823 0.485 0.3972 0.3847 20.75%
Adjusted Per Share Value based on latest NOSH - 394,408
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 54.56 54.73 51.49 50.60 48.64 44.45 42.04 18.96%
EPS 3.01 2.97 3.03 3.43 3.61 4.26 4.44 -22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4064 0.4035 0.3947 0.3866 0.385 0.2986 0.2888 25.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.14 1.47 1.58 1.59 1.77 1.63 2.03 -
P/RPS 1.66 2.15 2.46 2.52 2.89 2.76 3.63 -40.61%
P/EPS 30.15 39.69 41.73 37.12 38.97 28.73 34.32 -8.26%
EY 3.32 2.52 2.40 2.69 2.57 3.48 2.91 9.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 2.92 3.21 3.30 3.65 4.10 5.28 -43.67%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 16/11/11 24/08/11 19/05/11 25/02/11 29/11/10 17/08/10 25/05/10 -
Price 1.18 1.28 1.59 1.54 1.56 1.83 1.57 -
P/RPS 1.72 1.87 2.48 2.44 2.55 3.09 2.80 -27.71%
P/EPS 31.21 34.56 42.00 35.95 34.35 32.26 26.54 11.40%
EY 3.20 2.89 2.38 2.78 2.91 3.10 3.77 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.31 2.54 3.23 3.19 3.22 4.61 4.08 -31.53%

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