[3A] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 7.2%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 153,252 107,118 84,015 70,785 60,594 40,501 23,780 36.37%
PBT 12,616 12,320 9,400 5,573 6,267 3,234 2,590 30.16%
Tax -554 -2,208 -769 -603 -1,822 -615 -741 -4.72%
NP 12,062 10,112 8,631 4,970 4,445 2,619 1,849 36.65%
-
NP to SH 12,062 10,112 8,631 4,970 4,445 2,619 1,849 36.65%
-
Tax Rate 4.39% 17.92% 8.18% 10.82% 29.07% 19.02% 28.61% -
Total Cost 141,190 97,006 75,384 65,815 56,149 37,882 21,931 36.35%
-
Net Worth 79,904 43,995 54,280 45,361 37,567 32,898 30,227 17.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 2,104 - - - - -
Div Payout % - - 24.38% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 79,904 43,995 54,280 45,361 37,567 32,898 30,227 17.57%
NOSH 308,987 186,896 175,380 174,264 139,863 138,870 138,529 14.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.87% 9.44% 10.27% 7.02% 7.34% 6.47% 7.78% -
ROE 15.10% 22.98% 15.90% 10.96% 11.83% 7.96% 6.12% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 49.60 57.31 47.90 40.62 43.32 29.16 17.17 19.32%
EPS 3.90 5.41 4.92 2.85 3.18 1.89 1.33 19.61%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.2586 0.2354 0.3095 0.2603 0.2686 0.2369 0.2182 2.86%
Adjusted Per Share Value based on latest NOSH - 174,264
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 31.15 21.77 17.08 14.39 12.32 8.23 4.83 36.39%
EPS 2.45 2.06 1.75 1.01 0.90 0.53 0.38 36.38%
DPS 0.00 0.00 0.43 0.00 0.00 0.00 0.00 -
NAPS 0.1624 0.0894 0.1103 0.0922 0.0764 0.0669 0.0614 17.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.32 0.40 0.26 0.16 0.30 0.30 0.19 -
P/RPS 0.65 0.70 0.54 0.39 0.69 1.03 1.11 -8.52%
P/EPS 8.20 7.39 5.28 5.61 9.44 15.91 14.24 -8.78%
EY 12.20 13.53 18.93 17.82 10.59 6.29 7.02 9.63%
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.70 0.84 0.61 1.12 1.27 0.87 6.07%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 25/02/09 19/02/08 27/02/07 24/02/06 28/02/05 27/02/04 - -
Price 0.34 0.38 0.34 0.19 0.29 0.28 0.00 -
P/RPS 0.69 0.66 0.71 0.47 0.67 0.96 0.00 -
P/EPS 8.71 7.02 6.91 6.66 9.12 14.85 0.00 -
EY 11.48 14.24 14.47 15.01 10.96 6.74 0.00 -
DY 0.00 0.00 3.53 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.61 1.10 0.73 1.08 1.18 0.00 -

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