[3A] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
17-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 46.1%
YoY- 77.25%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 321,159 155,992 515,615 373,415 258,100 126,865 436,166 -18.50%
PBT 31,959 17,596 62,506 50,521 34,406 17,352 40,708 -14.93%
Tax -8,349 -4,825 -15,961 -12,584 -8,440 -4,041 -10,546 -14.45%
NP 23,610 12,771 46,545 37,937 25,966 13,311 30,162 -15.10%
-
NP to SH 23,610 12,771 46,545 37,937 25,966 13,311 30,162 -15.10%
-
Tax Rate 26.12% 27.42% 25.54% 24.91% 24.53% 23.29% 25.91% -
Total Cost 297,549 143,221 469,070 335,478 232,134 113,554 406,004 -18.75%
-
Net Worth 420,720 411,058 398,312 404,391 391,792 378,507 365,173 9.92%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 14,706 14,706 - - 10,785 -
Div Payout % - - 31.60% 38.77% - - 35.76% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 420,720 411,058 398,312 404,391 391,792 378,507 365,173 9.92%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 7.35% 8.19% 9.03% 10.16% 10.06% 10.49% 6.92% -
ROE 5.61% 3.11% 11.69% 9.38% 6.63% 3.52% 8.26% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.55 31.82 105.18 76.17 52.65 25.88 88.97 -18.47%
EPS 4.82 2.61 9.49 7.74 5.30 2.72 6.16 -15.12%
DPS 0.00 0.00 3.00 3.00 0.00 0.00 2.20 -
NAPS 0.8587 0.8385 0.8125 0.8249 0.7992 0.7721 0.7449 9.97%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.28 31.71 104.80 75.90 52.46 25.79 88.65 -18.50%
EPS 4.80 2.60 9.46 7.71 5.28 2.71 6.13 -15.08%
DPS 0.00 0.00 2.99 2.99 0.00 0.00 2.19 -
NAPS 0.8551 0.8355 0.8096 0.8219 0.7963 0.7693 0.7422 9.92%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.855 0.955 1.01 0.945 0.80 0.79 0.845 -
P/RPS 1.30 3.00 0.96 1.24 1.52 3.05 0.95 23.32%
P/EPS 17.74 36.66 10.64 12.21 15.10 29.09 13.73 18.68%
EY 5.64 2.73 9.40 8.19 6.62 3.44 7.28 -15.68%
DY 0.00 0.00 2.97 3.17 0.00 0.00 2.60 -
P/NAPS 1.00 1.14 1.24 1.15 1.00 1.02 1.13 -7.84%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 18/08/22 20/05/22 24/02/22 17/11/21 26/08/21 20/05/21 23/02/21 -
Price 0.875 0.865 1.14 1.00 0.82 0.785 0.805 -
P/RPS 1.33 2.72 1.08 1.31 1.56 3.03 0.90 29.83%
P/EPS 18.16 33.20 12.01 12.92 15.48 28.91 13.08 24.52%
EY 5.51 3.01 8.33 7.74 6.46 3.46 7.64 -19.62%
DY 0.00 0.00 2.63 3.00 0.00 0.00 2.73 -
P/NAPS 1.02 1.03 1.40 1.21 1.03 1.02 1.08 -3.74%

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