[3A] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
18-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 84.87%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 152,779 658,702 494,241 321,159 155,992 515,615 373,415 -44.91%
PBT 4,777 47,803 42,877 31,959 17,596 62,506 50,521 -79.27%
Tax -373 -12,709 -11,267 -8,349 -4,825 -15,961 -12,584 -90.44%
NP 4,404 35,094 31,610 23,610 12,771 46,545 37,937 -76.23%
-
NP to SH 4,404 35,094 31,610 23,610 12,771 46,545 37,937 -76.23%
-
Tax Rate 7.81% 26.59% 26.28% 26.12% 27.42% 25.54% 24.91% -
Total Cost 148,375 623,608 462,631 297,549 143,221 469,070 335,478 -41.97%
-
Net Worth 424,500 419,610 428,217 420,720 411,058 398,312 404,391 3.29%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 12,225 12,225 - - 14,706 14,706 -
Div Payout % - 34.84% 38.67% - - 31.60% 38.77% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 424,500 419,610 428,217 420,720 411,058 398,312 404,391 3.29%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.88% 5.33% 6.40% 7.35% 8.19% 9.03% 10.16% -
ROE 1.04% 8.36% 7.38% 5.61% 3.11% 11.69% 9.38% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 31.24 134.70 101.07 65.55 31.82 105.18 76.17 -44.82%
EPS 0.90 7.17 6.45 4.82 2.61 9.49 7.74 -76.20%
DPS 0.00 2.50 2.50 0.00 0.00 3.00 3.00 -
NAPS 0.8681 0.8581 0.8757 0.8587 0.8385 0.8125 0.8249 3.46%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 31.05 133.88 100.46 65.28 31.71 104.80 75.90 -44.92%
EPS 0.90 7.13 6.42 4.80 2.60 9.46 7.71 -76.14%
DPS 0.00 2.48 2.48 0.00 0.00 2.99 2.99 -
NAPS 0.8628 0.8529 0.8704 0.8551 0.8355 0.8096 0.8219 3.29%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.86 0.99 0.88 0.855 0.955 1.01 0.945 -
P/RPS 2.75 0.73 0.87 1.30 3.00 0.96 1.24 70.14%
P/EPS 95.49 13.79 13.61 17.74 36.66 10.64 12.21 294.49%
EY 1.05 7.25 7.35 5.64 2.73 9.40 8.19 -74.60%
DY 0.00 2.53 2.84 0.00 0.00 2.97 3.17 -
P/NAPS 0.99 1.15 1.00 1.00 1.14 1.24 1.15 -9.51%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 23/02/23 24/11/22 18/08/22 20/05/22 24/02/22 17/11/21 -
Price 0.795 0.915 0.945 0.875 0.865 1.14 1.00 -
P/RPS 2.54 0.68 0.93 1.33 2.72 1.08 1.31 55.55%
P/EPS 88.27 12.75 14.62 18.16 33.20 12.01 12.92 260.47%
EY 1.13 7.84 6.84 5.51 3.01 8.33 7.74 -72.30%
DY 0.00 2.73 2.65 0.00 0.00 2.63 3.00 -
P/NAPS 0.92 1.07 1.08 1.02 1.03 1.40 1.21 -16.70%

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