[3A] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
13-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 6.7%
YoY- 16.53%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 273,432 269,258 218,715 149,856 143,007 90,046 78,023 23.22%
PBT 20,338 12,054 27,506 14,254 14,683 12,556 5,973 22.63%
Tax -5,819 2,518 -6,523 -1,193 -3,475 -871 -743 40.87%
NP 14,519 14,572 20,983 13,061 11,208 11,685 5,230 18.53%
-
NP to SH 15,124 14,606 20,983 13,061 11,208 11,685 5,230 19.34%
-
Tax Rate 28.61% -20.89% 23.71% 8.37% 23.67% 6.94% 12.44% -
Total Cost 258,913 254,686 197,732 136,795 131,799 78,361 72,793 23.52%
-
Net Worth 0 198,503 146,900 84,262 0 58,856 49,458 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 2,104 - -
Div Payout % - - - - - 18.01% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 0 198,503 146,900 84,262 0 58,856 49,458 -
NOSH 394,693 394,403 369,840 308,314 209,327 178,351 175,137 14.48%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.31% 5.41% 9.59% 8.72% 7.84% 12.98% 6.70% -
ROE 0.00% 7.36% 14.28% 15.50% 0.00% 19.85% 10.57% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 69.28 68.27 59.14 48.60 68.32 50.49 44.55 7.62%
EPS 3.83 3.70 5.67 4.24 5.35 6.55 2.99 4.20%
DPS 0.00 0.00 0.00 0.00 0.00 1.18 0.00 -
NAPS 0.00 0.5033 0.3972 0.2733 0.00 0.33 0.2824 -
Adjusted Per Share Value based on latest NOSH - 308,314
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.58 54.73 44.45 30.46 29.07 18.30 15.86 23.22%
EPS 3.07 2.97 4.26 2.65 2.28 2.38 1.06 19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.43 0.00 -
NAPS 0.00 0.4035 0.2986 0.1713 0.00 0.1196 0.1005 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.14 1.47 1.63 0.41 0.34 0.56 0.19 -
P/RPS 1.65 2.15 2.76 0.84 0.50 1.11 0.43 25.09%
P/EPS 29.75 39.69 28.73 9.68 6.35 8.55 6.36 29.29%
EY 3.36 2.52 3.48 10.33 15.75 11.70 15.72 -22.65%
DY 0.00 0.00 0.00 0.00 0.00 2.11 0.00 -
P/NAPS 0.00 2.92 4.10 1.50 0.00 1.70 0.67 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 15/08/12 24/08/11 17/08/10 13/08/09 01/08/08 31/07/07 09/08/06 -
Price 1.16 1.28 1.83 0.60 0.30 0.62 0.19 -
P/RPS 1.67 1.87 3.09 1.23 0.44 1.23 0.43 25.34%
P/EPS 30.27 34.56 32.26 14.16 5.60 9.46 6.36 29.66%
EY 3.30 2.89 3.10 7.06 17.85 10.57 15.72 -22.88%
DY 0.00 0.00 0.00 0.00 0.00 1.90 0.00 -
P/NAPS 0.00 2.54 4.61 2.20 0.00 1.88 0.67 -

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