[3A] YoY TTM 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- 13.01%
YoY- 49.54%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 306,429 268,806 248,940 178,582 153,252 107,118 84,015 24.04%
PBT 21,999 15,352 20,905 23,705 12,616 12,320 9,400 15.20%
Tax -5,503 -97 -4,018 -5,667 -554 -2,208 -769 38.77%
NP 16,496 15,255 16,887 18,038 12,062 10,112 8,631 11.38%
-
NP to SH 16,496 15,887 16,894 18,038 12,062 10,112 8,631 11.38%
-
Tax Rate 25.01% 0.63% 19.22% 23.91% 4.39% 17.92% 8.18% -
Total Cost 289,933 253,551 232,053 160,544 141,190 97,006 75,384 25.14%
-
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 % - - - - - - 24.38% -
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 5.38% 5.68% 6.78% 10.10% 7.87% 9.44% 10.27% -
ROE 7.78% 7.93% 8.88% 14.31% 15.10% 22.98% 15.90% -
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 77.92 68.55 63.12 52.21 49.60 57.31 47.90 8.43%
EPS 4.19 4.05 4.28 5.27 3.90 5.41 4.92 -2.63%
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 62.28 54.64 50.60 36.30 31.15 21.77 17.08 24.03%
EPS 3.35 3.23 3.43 3.67 2.45 2.06 1.75 11.41%
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 1.40 1.63 2.52 2.89 0.65 0.70 0.54 17.19%
P/EPS 25.99 27.65 37.12 28.63 8.20 7.39 5.28 30.39%
EY 3.85 3.62 2.69 3.49 12.20 13.53 18.93 -23.29%
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 1.28 1.78 2.44 4.39 0.69 0.66 0.71 10.31%
P/EPS 23.84 30.11 35.95 43.42 8.71 7.02 6.91 22.90%
EY 4.19 3.32 2.78 2.30 11.48 14.24 14.47 -18.64%
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