[3A] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 72.89%
YoY- -27.88%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 210,380 102,503 437,977 317,623 203,839 102,478 411,485 -36.13%
PBT 18,538 10,123 34,204 24,294 13,883 6,955 55,791 -52.12%
Tax -4,790 -2,643 -5,084 -4,372 -2,360 -717 -14,143 -51.50%
NP 13,748 7,480 29,120 19,922 11,523 6,238 41,648 -52.33%
-
NP to SH 13,748 7,480 29,120 19,922 11,523 6,238 41,648 -52.33%
-
Tax Rate 25.84% 26.11% 14.86% 18.00% 17.00% 10.31% 25.35% -
Total Cost 196,632 95,023 408,857 297,701 192,316 96,240 369,837 -34.44%
-
Net Worth 342,333 336,085 328,606 329,246 320,833 315,568 309,320 7.01%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 9,840 9,840 - - 8,855 -
Div Payout % - - 33.79% 49.39% - - 21.26% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 342,333 336,085 328,606 329,246 320,833 315,568 309,320 7.01%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 6.53% 7.30% 6.65% 6.27% 5.65% 6.09% 10.12% -
ROE 4.02% 2.23% 8.86% 6.05% 3.59% 1.98% 13.46% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.76 20.83 89.02 64.56 41.43 20.83 83.64 -36.14%
EPS 2.79 1.52 5.92 4.05 2.34 1.27 9.20 -54.96%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 1.80 -
NAPS 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 7.01%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 42.76 20.83 89.02 64.56 41.43 20.83 83.64 -36.14%
EPS 2.79 1.52 5.92 4.05 2.34 1.27 9.20 -54.96%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 1.80 -
NAPS 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 7.01%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.82 0.935 0.705 0.825 0.94 1.06 1.00 -
P/RPS 1.92 4.49 0.79 1.28 2.27 5.09 1.20 36.91%
P/EPS 29.35 61.50 11.91 20.37 40.14 83.60 11.81 83.77%
EY 3.41 1.63 8.40 4.91 2.49 1.20 8.47 -45.56%
DY 0.00 0.00 2.84 2.42 0.00 0.00 1.80 -
P/NAPS 1.18 1.37 1.06 1.23 1.44 1.65 1.59 -18.07%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 -
Price 0.855 0.90 0.86 0.76 0.95 1.05 0.98 -
P/RPS 2.00 4.32 0.97 1.18 2.29 5.04 1.17 43.10%
P/EPS 30.60 59.20 14.53 18.77 40.56 82.82 11.58 91.47%
EY 3.27 1.69 6.88 5.33 2.47 1.21 8.64 -47.77%
DY 0.00 0.00 2.33 2.63 0.00 0.00 1.84 -
P/NAPS 1.23 1.32 1.29 1.14 1.46 1.64 1.56 -14.69%

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