[3A] YoY Annualized Quarter 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- -29.57%
YoY- 9.14%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 285,756 262,852 245,304 132,296 150,188 89,840 74,700 25.03%
PBT 19,748 9,268 29,504 11,572 9,740 10,064 3,056 36.43%
Tax -3,988 6,936 -5,716 -3,024 -1,908 -928 -788 30.99%
NP 15,760 16,204 23,788 8,548 7,832 9,136 2,268 38.09%
-
NP to SH 14,732 15,932 23,788 8,548 7,832 9,136 2,268 36.55%
-
Tax Rate 20.19% -74.84% 19.37% 26.13% 19.59% 9.22% 25.79% -
Total Cost 269,996 246,648 221,516 123,748 142,356 80,704 72,432 24.49%
-
Net Worth 203,740 194,181 142,100 79,130 0 54,170 48,106 27.16%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 203,740 194,181 142,100 79,130 0 54,170 48,106 27.16%
NOSH 391,808 394,356 369,378 309,710 191,603 174,351 177,187 14.12%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.52% 6.16% 9.70% 6.46% 5.21% 10.17% 3.04% -
ROE 7.23% 8.20% 16.74% 10.80% 0.00% 16.87% 4.71% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 72.93 66.65 66.41 42.72 78.38 51.53 42.16 9.55%
EPS 3.76 4.04 6.44 2.76 2.56 5.24 1.28 19.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.4924 0.3847 0.2555 0.00 0.3107 0.2715 11.42%
Adjusted Per Share Value based on latest NOSH - 309,710
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 58.08 53.43 49.86 26.89 30.53 18.26 15.18 25.03%
EPS 2.99 3.24 4.83 1.74 1.59 1.86 0.46 36.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4141 0.3947 0.2888 0.1608 0.00 0.1101 0.0978 27.16%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.15 1.58 2.03 0.32 0.36 0.41 0.22 -
P/RPS 1.58 2.37 3.06 0.75 0.46 0.80 0.52 20.32%
P/EPS 30.59 39.11 31.52 11.59 8.81 7.82 17.19 10.07%
EY 3.27 2.56 3.17 8.63 11.35 12.78 5.82 -9.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 3.21 5.28 1.25 0.00 1.32 0.81 18.19%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 -
Price 1.16 1.59 1.57 0.34 0.38 0.42 0.18 -
P/RPS 1.59 2.39 2.36 0.80 0.48 0.82 0.43 24.32%
P/EPS 30.85 39.36 24.38 12.32 9.30 8.02 14.06 13.97%
EY 3.24 2.54 4.10 8.12 10.76 12.48 7.11 -12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 3.23 4.08 1.33 0.00 1.35 0.66 22.47%

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