[3A] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 78.43%
YoY- 13.84%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 286,652 277,400 236,764 156,498 163,290 91,512 79,450 23.82%
PBT 20,188 10,216 27,918 20,318 17,186 12,314 6,002 22.38%
Tax -5,770 6,294 -6,778 -5,066 -3,788 -1,254 -1,050 32.80%
NP 14,418 16,510 21,140 15,252 13,398 11,060 4,952 19.47%
-
NP to SH 14,418 16,564 21,140 15,252 13,398 11,060 4,952 19.47%
-
Tax Rate 28.58% -61.61% 24.28% 24.93% 22.04% 10.18% 17.49% -
Total Cost 272,234 260,890 215,624 141,246 149,892 80,452 74,498 24.08%
-
Net Worth 0 198,491 146,797 84,039 48,116 58,303 49,590 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 198,491 146,797 84,039 48,116 58,303 49,590 -
NOSH 393,281 394,380 369,580 307,499 200,568 176,677 175,602 14.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.03% 5.95% 8.93% 9.75% 8.21% 12.09% 6.23% -
ROE 0.00% 8.34% 14.40% 18.15% 27.84% 18.97% 9.99% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 72.89 70.34 64.06 50.89 81.41 51.80 45.24 8.26%
EPS 3.66 4.20 5.72 4.96 6.68 6.26 2.82 4.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.5033 0.3972 0.2733 0.2399 0.33 0.2824 -
Adjusted Per Share Value based on latest NOSH - 308,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 58.26 56.38 48.12 31.81 33.19 18.60 16.15 23.81%
EPS 2.93 3.37 4.30 3.10 2.72 2.25 1.01 19.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4034 0.2984 0.1708 0.0978 0.1185 0.1008 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.14 1.47 1.63 0.41 0.34 0.56 0.19 -
P/RPS 1.56 2.09 2.54 0.81 0.42 1.08 0.42 24.42%
P/EPS 31.10 35.00 28.50 8.27 5.09 8.95 6.74 28.99%
EY 3.22 2.86 3.51 12.10 19.65 11.18 14.84 -22.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.92 4.10 1.50 1.42 1.70 0.67 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 -
Price 1.16 1.28 1.83 0.60 0.30 0.62 0.19 -
P/RPS 1.59 1.82 2.86 1.18 0.37 1.20 0.42 24.81%
P/EPS 31.64 30.48 31.99 12.10 4.49 9.90 6.74 29.36%
EY 3.16 3.28 3.13 8.27 22.27 10.10 14.84 -22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.54 4.61 2.20 1.25 1.88 0.67 -

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