[3A] YoY Cumulative Quarter 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- 19.08%
YoY- 17.47%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 248,940 178,582 152,252 107,118 84,016 70,785 60,595 26.54%
PBT 20,905 23,707 12,691 12,320 9,400 5,573 6,267 22.22%
Tax -4,011 -5,668 -554 -2,208 -792 -734 -1,822 14.04%
NP 16,894 18,039 12,137 10,112 8,608 4,839 4,445 24.91%
-
NP to SH 16,894 18,039 12,137 10,112 8,608 4,839 4,445 24.91%
-
Tax Rate 19.19% 23.91% 4.37% 17.92% 8.43% 13.17% 29.07% -
Total Cost 232,046 160,543 140,115 97,006 75,408 65,946 56,150 26.66%
-
Net Worth 183,512 116,652 79,660 42,607 54,149 40,631 37,586 30.23%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - 2,099 - - -
Div Payout % - - - - 24.39% - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 183,512 116,652 79,660 42,607 54,149 40,631 37,586 30.23%
NOSH 380,495 316,473 308,045 181,001 174,959 156,096 139,935 18.13%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.79% 10.10% 7.97% 9.44% 10.25% 6.84% 7.34% -
ROE 9.21% 15.46% 15.24% 23.73% 15.90% 11.91% 11.83% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 65.43 56.43 49.43 59.18 48.02 45.35 43.30 7.11%
EPS 4.44 5.70 3.94 3.40 4.92 3.10 3.18 5.71%
DPS 0.00 0.00 0.00 0.00 1.20 0.00 0.00 -
NAPS 0.4823 0.3686 0.2586 0.2354 0.3095 0.2603 0.2686 10.24%
Adjusted Per Share Value based on latest NOSH - 186,896
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 50.60 36.30 30.95 21.77 17.08 14.39 12.32 26.53%
EPS 3.43 3.67 2.47 2.06 1.75 0.98 0.90 24.96%
DPS 0.00 0.00 0.00 0.00 0.43 0.00 0.00 -
NAPS 0.373 0.2371 0.1619 0.0866 0.1101 0.0826 0.0764 30.23%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.59 1.51 0.32 0.40 0.26 0.16 0.30 -
P/RPS 2.43 2.68 0.65 0.68 0.54 0.35 0.69 23.33%
P/EPS 35.81 26.49 8.12 7.16 5.28 5.16 9.44 24.87%
EY 2.79 3.77 12.31 13.97 18.92 19.38 10.59 -19.92%
DY 0.00 0.00 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 3.30 4.10 1.24 1.70 0.84 0.61 1.12 19.72%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 25/02/09 19/02/08 27/02/07 24/02/06 28/02/05 -
Price 1.54 2.29 0.34 0.38 0.34 0.19 0.29 -
P/RPS 2.35 4.06 0.69 0.64 0.71 0.42 0.67 23.25%
P/EPS 34.68 40.18 8.63 6.80 6.91 6.13 9.13 24.89%
EY 2.88 2.49 11.59 14.70 14.47 16.32 10.95 -19.94%
DY 0.00 0.00 0.00 0.00 3.53 0.00 0.00 -
P/NAPS 3.19 6.21 1.31 1.61 1.10 0.73 1.08 19.77%

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