[3A] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.39%
YoY- 48.63%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 306,429 268,806 248,940 178,582 152,252 107,118 84,016 24.04%
PBT 21,999 15,352 20,905 23,707 12,691 12,320 9,400 15.20%
Tax -5,813 -97 -4,011 -5,668 -554 -2,208 -792 39.36%
NP 16,186 15,255 16,894 18,039 12,137 10,112 8,608 11.08%
-
NP to SH 16,186 15,887 16,894 18,039 12,137 10,112 8,608 11.08%
-
Tax Rate 26.42% 0.63% 19.19% 23.91% 4.37% 17.92% 8.43% -
Total Cost 290,243 253,551 232,046 160,543 140,115 97,006 75,408 25.16%
-
Net Worth 210,618 200,789 183,512 116,652 79,660 42,607 54,149 25.37%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,099 -
Div Payout % - - - - - - 24.39% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 210,618 200,789 183,512 116,652 79,660 42,607 54,149 25.37%
NOSH 390,467 393,242 380,495 316,473 308,045 181,001 174,959 14.30%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.28% 5.68% 6.79% 10.10% 7.97% 9.44% 10.25% -
ROE 7.68% 7.91% 9.21% 15.46% 15.24% 23.73% 15.90% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 78.48 68.36 65.43 56.43 49.43 59.18 48.02 8.52%
EPS 4.11 4.04 4.44 5.70 3.94 3.40 4.92 -2.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.5394 0.5106 0.4823 0.3686 0.2586 0.2354 0.3095 9.69%
Adjusted Per Share Value based on latest NOSH - 342,045
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 62.28 54.64 50.60 36.30 30.95 21.77 17.08 24.03%
EPS 3.29 3.23 3.43 3.67 2.47 2.06 1.75 11.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.4281 0.4081 0.373 0.2371 0.1619 0.0866 0.1101 25.37%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.09 1.12 1.59 1.51 0.32 0.40 0.26 -
P/RPS 1.39 1.64 2.43 2.68 0.65 0.68 0.54 17.05%
P/EPS 26.29 27.72 35.81 26.49 8.12 7.16 5.28 30.64%
EY 3.80 3.61 2.79 3.77 12.31 13.97 18.92 -23.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.62 -
P/NAPS 2.02 2.19 3.30 4.10 1.24 1.70 0.84 15.73%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 27/02/12 25/02/11 23/02/10 25/02/09 19/02/08 27/02/07 -
Price 1.00 1.22 1.54 2.29 0.34 0.38 0.34 -
P/RPS 1.27 1.78 2.35 4.06 0.69 0.64 0.71 10.16%
P/EPS 24.12 30.20 34.68 40.18 8.63 6.80 6.91 23.14%
EY 4.15 3.31 2.88 2.49 11.59 14.70 14.47 -18.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.53 -
P/NAPS 1.85 2.39 3.19 6.21 1.31 1.61 1.10 9.04%

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