[3A] YoY 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- -23.45%
YoY- 84.97%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 82,886 65,166 64,818 55,197 32,177 33,639 21,437 25.25%
PBT 6,435 5,718 3,618 6,492 236 2,760 3,481 10.77%
Tax -1,934 -1,043 50 -1,977 2,205 -1,140 -26 104.94%
NP 4,501 4,675 3,668 4,515 2,441 1,620 3,455 4.50%
-
NP to SH 4,501 4,746 3,668 4,515 2,441 1,620 3,455 4.50%
-
Tax Rate 30.05% 18.24% -1.38% 30.45% -934.32% 41.30% 0.75% -
Total Cost 78,385 60,491 61,150 50,682 29,736 32,019 17,982 27.78%
-
Net Worth 212,122 200,231 190,223 126,077 79,904 43,995 54,280 25.47%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 2,104 -
Div Payout % - - - - - - 60.91% -
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 212,122 200,231 190,223 126,077 79,904 43,995 54,280 25.47%
NOSH 393,255 392,148 394,408 342,045 308,987 186,896 175,380 14.39%
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 5.43% 7.17% 5.66% 8.18% 7.59% 4.82% 16.12% -
ROE 2.12% 2.37% 1.93% 3.58% 3.05% 3.68% 6.37% -
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 21.08 16.62 16.43 16.14 10.41 18.00 12.22 9.50%
EPS 1.14 1.21 0.93 1.47 0.79 0.53 1.97 -8.70%
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 16.85 13.25 13.17 11.22 6.54 6.84 4.36 25.24%
EPS 0.91 0.96 0.75 0.92 0.50 0.33 0.70 4.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.4311 0.407 0.3866 0.2563 0.1624 0.0894 0.1103 25.48%
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 5.17 6.74 9.67 9.36 3.07 2.22 2.13 15.91%
P/EPS 95.23 92.54 170.97 114.39 40.51 46.15 13.20 38.96%
EY 1.05 1.08 0.58 0.87 2.47 2.17 7.58 -28.04%
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 4.74 7.34 9.37 14.19 3.26 2.11 2.78 9.29%
P/EPS 87.37 100.81 165.59 173.48 43.04 43.84 17.26 31.00%
EY 1.14 0.99 0.60 0.58 2.32 2.28 5.79 -23.70%
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