[3A] YoY Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 32.5%
YoY- 20.03%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 268,806 248,940 178,582 152,252 107,118 84,016 70,785 24.89%
PBT 15,352 20,905 23,707 12,691 12,320 9,400 5,573 18.38%
Tax -97 -4,011 -5,668 -554 -2,208 -792 -734 -28.61%
NP 15,255 16,894 18,039 12,137 10,112 8,608 4,839 21.07%
-
NP to SH 15,887 16,894 18,039 12,137 10,112 8,608 4,839 21.90%
-
Tax Rate 0.63% 19.19% 23.91% 4.37% 17.92% 8.43% 13.17% -
Total Cost 253,551 232,046 160,543 140,115 97,006 75,408 65,946 25.15%
-
Net Worth 200,789 183,512 116,652 79,660 42,607 54,149 40,631 30.49%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 2,099 - -
Div Payout % - - - - - 24.39% - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 200,789 183,512 116,652 79,660 42,607 54,149 40,631 30.49%
NOSH 393,242 380,495 316,473 308,045 181,001 174,959 156,096 16.63%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 5.68% 6.79% 10.10% 7.97% 9.44% 10.25% 6.84% -
ROE 7.91% 9.21% 15.46% 15.24% 23.73% 15.90% 11.91% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 68.36 65.43 56.43 49.43 59.18 48.02 45.35 7.07%
EPS 4.04 4.44 5.70 3.94 3.40 4.92 3.10 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.5106 0.4823 0.3686 0.2586 0.2354 0.3095 0.2603 11.87%
Adjusted Per Share Value based on latest NOSH - 308,987
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 54.64 50.60 36.30 30.95 21.77 17.08 14.39 24.89%
EPS 3.23 3.43 3.67 2.47 2.06 1.75 0.98 21.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.4081 0.373 0.2371 0.1619 0.0866 0.1101 0.0826 30.49%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.12 1.59 1.51 0.32 0.40 0.26 0.16 -
P/RPS 1.64 2.43 2.68 0.65 0.68 0.54 0.35 29.34%
P/EPS 27.72 35.81 26.49 8.12 7.16 5.28 5.16 32.32%
EY 3.61 2.79 3.77 12.31 13.97 18.92 19.38 -24.41%
DY 0.00 0.00 0.00 0.00 0.00 4.62 0.00 -
P/NAPS 2.19 3.30 4.10 1.24 1.70 0.84 0.61 23.73%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 27/02/12 25/02/11 23/02/10 25/02/09 19/02/08 27/02/07 24/02/06 -
Price 1.22 1.54 2.29 0.34 0.38 0.34 0.19 -
P/RPS 1.78 2.35 4.06 0.69 0.64 0.71 0.42 27.19%
P/EPS 30.20 34.68 40.18 8.63 6.80 6.91 6.13 30.42%
EY 3.31 2.88 2.49 11.59 14.70 14.47 16.32 -23.33%
DY 0.00 0.00 0.00 0.00 0.00 3.53 0.00 -
P/NAPS 2.39 3.19 6.21 1.31 1.61 1.10 0.73 21.84%

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