[3A] YoY 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- -18.55%
YoY- 50.68%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 65,166 64,818 55,197 32,177 33,639 21,437 18,985 22.80%
PBT 5,718 3,618 6,492 236 2,760 3,481 1,370 26.87%
Tax -1,043 50 -1,977 2,205 -1,140 -26 64 -
NP 4,675 3,668 4,515 2,441 1,620 3,455 1,434 21.75%
-
NP to SH 4,746 3,668 4,515 2,441 1,620 3,455 1,434 22.06%
-
Tax Rate 18.24% -1.38% 30.45% -934.32% 41.30% 0.75% -4.67% -
Total Cost 60,491 61,150 50,682 29,736 32,019 17,982 17,551 22.89%
-
Net Worth 200,231 190,223 126,077 79,904 43,995 54,280 45,361 28.06%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 60.91% - -
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 200,231 190,223 126,077 79,904 43,995 54,280 45,361 28.06%
NOSH 392,148 394,408 342,045 308,987 186,896 175,380 174,264 14.46%
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 7.17% 5.66% 8.18% 7.59% 4.82% 16.12% 7.55% -
ROE 2.37% 1.93% 3.58% 3.05% 3.68% 6.37% 3.16% -
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 16.62 16.43 16.14 10.41 18.00 12.22 10.89 7.29%
EPS 1.21 0.93 1.47 0.79 0.53 1.97 0.82 6.69%
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 13.25 13.17 11.22 6.54 6.84 4.36 3.86 22.80%
EPS 0.96 0.75 0.92 0.50 0.33 0.70 0.29 22.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.407 0.3866 0.2563 0.1624 0.0894 0.1103 0.0922 28.06%
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 6.74 9.67 9.36 3.07 2.22 2.13 1.47 28.87%
P/EPS 92.54 170.97 114.39 40.51 46.15 13.20 19.44 29.68%
EY 1.08 0.58 0.87 2.47 2.17 7.58 5.14 -22.88%
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 7.34 9.37 14.19 3.26 2.11 2.78 1.74 27.09%
P/EPS 100.81 165.59 173.48 43.04 43.84 17.26 23.09 27.82%
EY 0.99 0.60 0.58 2.32 2.28 5.79 4.33 -21.79%
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