[3A] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 21.12%
YoY- 78.48%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 308,817 274,532 253,327 206,834 148,779 122,205 87,800 23.29%
PBT 21,430 17,972 15,846 28,188 13,074 12,239 11,152 11.48%
Tax -6,143 -2,828 -855 -6,340 -833 -2,453 -804 40.29%
NP 15,287 15,144 14,991 21,848 12,241 9,786 10,348 6.71%
-
NP to SH 15,287 15,844 14,930 21,848 12,241 9,786 10,348 6.71%
-
Tax Rate 28.67% 15.74% 5.40% 22.49% 6.37% 20.04% 7.21% -
Total Cost 293,530 259,388 238,336 184,986 136,538 112,419 77,452 24.83%
-
Net Worth 217,846 0 194,181 142,100 79,130 0 54,170 26.07%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 2,104 -
Div Payout % - - - - - - 20.34% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 217,846 0 194,181 142,100 79,130 0 54,170 26.07%
NOSH 395,797 391,808 394,356 369,378 309,710 191,603 174,351 14.62%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 4.95% 5.52% 5.92% 10.56% 8.23% 8.01% 11.79% -
ROE 7.02% 0.00% 7.69% 15.38% 15.47% 0.00% 19.10% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 78.02 70.07 64.24 56.00 48.04 63.78 50.36 7.56%
EPS 3.86 4.04 3.79 5.91 3.95 5.11 5.94 -6.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
NAPS 0.5504 0.00 0.4924 0.3847 0.2555 0.00 0.3107 9.98%
Adjusted Per Share Value based on latest NOSH - 369,378
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 62.77 55.80 51.49 42.04 30.24 24.84 17.85 23.29%
EPS 3.11 3.22 3.03 4.44 2.49 1.99 2.10 6.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.43 -
NAPS 0.4428 0.00 0.3947 0.2888 0.1608 0.00 0.1101 26.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.05 1.15 1.58 2.03 0.32 0.36 0.41 -
P/RPS 1.35 1.64 2.46 3.63 0.67 0.56 0.81 8.87%
P/EPS 27.19 28.44 41.73 34.32 8.10 7.05 6.91 25.62%
EY 3.68 3.52 2.40 2.91 12.35 14.19 14.48 -20.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.93 -
P/NAPS 1.91 0.00 3.21 5.28 1.25 0.00 1.32 6.34%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 26/04/13 25/05/12 19/05/11 25/05/10 28/05/09 14/05/08 29/05/07 -
Price 1.02 1.16 1.59 1.57 0.34 0.38 0.42 -
P/RPS 1.31 1.66 2.48 2.80 0.71 0.60 0.83 7.89%
P/EPS 26.41 28.69 42.00 26.54 8.60 7.44 7.08 24.50%
EY 3.79 3.49 2.38 3.77 11.62 13.44 14.13 -19.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.86 -
P/NAPS 1.85 0.00 3.23 4.08 1.33 0.00 1.35 5.38%

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