[3A] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
09-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 9.44%
YoY- 16.3%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 149,856 143,007 90,046 78,023 63,711 51,366 36,217 26.67%
PBT 14,254 14,683 12,556 5,973 5,685 4,972 2,976 29.80%
Tax -1,193 -3,475 -871 -743 -1,188 -1,346 -829 6.24%
NP 13,061 11,208 11,685 5,230 4,497 3,626 2,147 35.07%
-
NP to SH 13,061 11,208 11,685 5,230 4,497 3,626 2,147 35.07%
-
Tax Rate 8.37% 23.67% 6.94% 12.44% 20.90% 27.07% 27.86% -
Total Cost 136,795 131,799 78,361 72,793 59,214 47,740 34,070 26.04%
-
Net Worth 84,262 0 58,856 49,458 44,440 35,431 31,773 17.63%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 18.01% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 84,262 0 58,856 49,458 44,440 35,431 31,773 17.63%
NOSH 308,314 209,327 178,351 175,137 140,192 140,434 139,787 14.07%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 8.72% 7.84% 12.98% 6.70% 7.06% 7.06% 5.93% -
ROE 15.50% 0.00% 19.85% 10.57% 10.12% 10.23% 6.76% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 48.60 68.32 50.49 44.55 45.45 36.58 25.91 11.04%
EPS 4.24 5.35 6.55 2.99 3.21 2.58 1.54 18.36%
DPS 0.00 0.00 1.18 0.00 0.00 0.00 0.00 -
NAPS 0.2733 0.00 0.33 0.2824 0.317 0.2523 0.2273 3.11%
Adjusted Per Share Value based on latest NOSH - 175,137
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 30.46 29.07 18.30 15.86 12.95 10.44 7.36 26.68%
EPS 2.65 2.28 2.38 1.06 0.91 0.74 0.44 34.84%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1713 0.00 0.1196 0.1005 0.0903 0.072 0.0646 17.63%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.41 0.34 0.56 0.19 0.26 0.24 0.24 -
P/RPS 0.84 0.50 1.11 0.43 0.57 0.66 0.93 -1.68%
P/EPS 9.68 6.35 8.55 6.36 8.11 9.30 15.63 -7.66%
EY 10.33 15.75 11.70 15.72 12.34 10.76 6.40 8.29%
DY 0.00 0.00 2.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 0.00 1.70 0.67 0.82 0.95 1.06 5.95%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 13/08/09 01/08/08 31/07/07 09/08/06 01/08/05 10/08/04 23/09/03 -
Price 0.60 0.30 0.62 0.19 0.19 0.23 0.32 -
P/RPS 1.23 0.44 1.23 0.43 0.42 0.63 1.24 -0.13%
P/EPS 14.16 5.60 9.46 6.36 5.92 8.91 20.83 -6.22%
EY 7.06 17.85 10.57 15.72 16.88 11.23 4.80 6.63%
DY 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 2.20 0.00 1.88 0.67 0.60 0.91 1.41 7.68%

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