[3A] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 1.48%
YoY- 25.09%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 178,582 155,562 149,856 148,779 153,252 154,714 143,007 15.91%
PBT 23,705 17,447 14,254 13,074 12,616 15,142 14,683 37.50%
Tax -5,667 -1,485 -1,193 -833 -554 -3,899 -3,475 38.42%
NP 18,038 15,962 13,061 12,241 12,062 11,243 11,208 37.21%
-
NP to SH 18,038 15,962 13,061 12,241 12,062 11,243 11,208 37.21%
-
Tax Rate 23.91% 8.51% 8.37% 6.37% 4.39% 25.75% 23.67% -
Total Cost 160,544 139,600 136,795 136,538 141,190 143,471 131,799 14.01%
-
Net Worth 126,077 90,322 84,262 79,130 79,904 0 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 126,077 90,322 84,262 79,130 79,904 0 0 -
NOSH 342,045 308,795 308,314 309,710 308,987 258,362 209,327 38.60%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.10% 10.26% 8.72% 8.23% 7.87% 7.27% 7.84% -
ROE 14.31% 17.67% 15.50% 15.47% 15.10% 0.00% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.21 50.38 48.60 48.04 49.60 59.88 68.32 -16.37%
EPS 5.27 5.17 4.24 3.95 3.90 4.35 5.35 -0.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3686 0.2925 0.2733 0.2555 0.2586 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 309,710
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 36.30 31.62 30.46 30.24 31.15 31.45 29.07 15.91%
EPS 3.67 3.24 2.65 2.49 2.45 2.29 2.28 37.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2563 0.1836 0.1713 0.1608 0.1624 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 0.82 0.41 0.32 0.32 0.36 0.34 -
P/RPS 2.89 1.63 0.84 0.67 0.65 0.60 0.50 221.04%
P/EPS 28.63 15.86 9.68 8.10 8.20 8.27 6.35 172.17%
EY 3.49 6.30 10.33 12.35 12.20 12.09 15.75 -63.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.10 2.80 1.50 1.25 1.24 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 22/10/09 13/08/09 28/05/09 25/02/09 19/11/08 01/08/08 -
Price 2.29 1.44 0.60 0.34 0.34 0.34 0.30 -
P/RPS 4.39 2.86 1.23 0.71 0.69 0.57 0.44 361.51%
P/EPS 43.42 27.86 14.16 8.60 8.71 7.81 5.60 290.28%
EY 2.30 3.59 7.06 11.62 11.48 12.80 17.85 -74.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.21 4.92 2.20 1.33 1.31 0.00 0.00 -

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