[3A] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 19.89%
YoY- 116.53%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 206,834 148,779 122,205 87,800 74,137 62,686 45,000 28.92%
PBT 28,188 13,074 12,239 11,152 5,262 6,045 3,905 38.99%
Tax -6,340 -833 -2,453 -804 -483 -1,714 -914 38.07%
NP 21,848 12,241 9,786 10,348 4,779 4,331 2,991 39.27%
-
NP to SH 21,848 12,241 9,786 10,348 4,779 4,331 2,991 39.27%
-
Tax Rate 22.49% 6.37% 20.04% 7.21% 9.18% 28.35% 23.41% -
Total Cost 184,986 136,538 112,419 77,452 69,358 58,355 42,009 28.01%
-
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 2,104 - - - -
Div Payout % - - - 20.34% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 142,100 79,130 0 54,170 48,106 43,037 34,190 26.78%
NOSH 369,378 309,710 191,603 174,351 177,187 140,370 140,645 17.45%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.56% 8.23% 8.01% 11.79% 6.45% 6.91% 6.65% -
ROE 15.38% 15.47% 0.00% 19.10% 9.93% 10.06% 8.75% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 56.00 48.04 63.78 50.36 41.84 44.66 32.00 9.77%
EPS 5.91 3.95 5.11 5.94 2.70 3.09 2.13 18.53%
DPS 0.00 0.00 0.00 1.20 0.00 0.00 0.00 -
NAPS 0.3847 0.2555 0.00 0.3107 0.2715 0.3066 0.2431 7.94%
Adjusted Per Share Value based on latest NOSH - 174,351
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 42.04 30.24 24.84 17.85 15.07 12.74 9.15 28.92%
EPS 4.44 2.49 1.99 2.10 0.97 0.88 0.61 39.19%
DPS 0.00 0.00 0.00 0.43 0.00 0.00 0.00 -
NAPS 0.2888 0.1608 0.00 0.1101 0.0978 0.0875 0.0695 26.78%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.03 0.32 0.36 0.41 0.22 0.26 0.25 -
P/RPS 3.63 0.67 0.56 0.81 0.53 0.58 0.78 29.19%
P/EPS 34.32 8.10 7.05 6.91 8.16 8.43 11.76 19.53%
EY 2.91 12.35 14.19 14.48 12.26 11.87 8.51 -16.36%
DY 0.00 0.00 0.00 2.93 0.00 0.00 0.00 -
P/NAPS 5.28 1.25 0.00 1.32 0.81 0.85 1.03 31.29%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 14/05/08 29/05/07 24/05/06 15/06/05 22/04/04 -
Price 1.57 0.34 0.38 0.42 0.18 0.26 0.25 -
P/RPS 2.80 0.71 0.60 0.83 0.43 0.58 0.78 23.72%
P/EPS 26.54 8.60 7.44 7.08 6.67 8.43 11.76 14.52%
EY 3.77 11.62 13.44 14.13 14.98 11.87 8.51 -12.68%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
P/NAPS 4.08 1.33 0.00 1.35 0.66 0.85 1.03 25.77%

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