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

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 25.95%
YoY- 42.08%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 155,562 154,714 94,915 81,564 66,721 57,125 37,770 26.58%
PBT 17,447 15,142 13,041 7,289 5,506 5,936 3,030 33.84%
Tax -1,485 -3,899 -1,071 -702 -870 -1,730 -826 10.26%
NP 15,962 11,243 11,970 6,587 4,636 4,206 2,204 39.05%
-
NP to SH 15,962 11,243 11,970 6,587 4,636 4,206 2,204 39.05%
-
Tax Rate 8.51% 25.75% 8.21% 9.63% 15.80% 29.14% 27.26% -
Total Cost 139,600 143,471 82,945 74,977 62,085 52,919 35,566 25.56%
-
Net Worth 90,322 0 63,692 50,705 0 36,667 32,356 18.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 17.58% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 90,322 0 63,692 50,705 0 36,667 32,356 18.64%
NOSH 308,795 258,362 183,975 174,967 175,365 140,595 139,767 14.11%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 10.26% 7.27% 12.61% 8.08% 6.95% 7.36% 5.84% -
ROE 17.67% 0.00% 18.79% 12.99% 0.00% 11.47% 6.81% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 50.38 59.88 51.59 46.62 38.05 40.63 27.02 10.93%
EPS 5.17 4.35 6.51 3.76 2.64 2.99 1.58 21.82%
DPS 0.00 0.00 1.14 0.00 0.00 0.00 0.00 -
NAPS 0.2925 0.00 0.3462 0.2898 0.00 0.2608 0.2315 3.97%
Adjusted Per Share Value based on latest NOSH - 174,967
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.62 31.45 19.29 16.58 13.56 11.61 7.68 26.57%
EPS 3.24 2.29 2.43 1.34 0.94 0.85 0.45 38.91%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1836 0.00 0.1295 0.1031 0.00 0.0745 0.0658 18.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.82 0.36 0.59 0.20 0.18 0.28 0.31 -
P/RPS 1.63 0.60 1.14 0.43 0.47 0.69 1.15 5.98%
P/EPS 15.86 8.27 9.07 5.31 6.81 9.36 19.66 -3.51%
EY 6.30 12.09 11.03 18.82 14.69 10.68 5.09 3.61%
DY 0.00 0.00 1.94 0.00 0.00 0.00 0.00 -
P/NAPS 2.80 0.00 1.70 0.69 0.00 1.07 1.34 13.05%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 22/10/09 19/11/08 14/11/07 21/11/06 31/10/05 26/11/04 27/11/03 -
Price 1.44 0.34 0.63 0.23 0.16 0.30 0.28 -
P/RPS 2.86 0.57 1.22 0.49 0.42 0.74 1.04 18.34%
P/EPS 27.86 7.81 9.68 6.11 6.05 10.03 17.76 7.78%
EY 3.59 12.80 10.33 16.37 16.52 9.97 5.63 -7.21%
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 4.92 0.00 1.82 0.79 0.00 1.15 1.21 26.30%

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