[3A] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 51.39%
YoY- 1.02%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 321,506 207,652 100,697 436,066 321,843 210,380 102,503 113.82%
PBT 31,213 22,467 12,845 40,258 27,463 18,538 10,123 111.41%
Tax -9,810 -6,939 -4,004 -10,840 -8,031 -4,790 -2,643 139.15%
NP 21,403 15,528 8,841 29,418 19,432 13,748 7,480 101.16%
-
NP to SH 21,403 15,528 8,841 29,418 19,432 13,748 7,480 101.16%
-
Tax Rate 31.43% 30.89% 31.17% 26.93% 29.24% 25.84% 26.11% -
Total Cost 300,103 192,124 91,856 406,648 302,411 196,632 95,023 114.80%
-
Net Worth 367,183 361,304 356,118 348,188 348,040 342,333 336,085 6.06%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 10,785 - - 9,840 9,840 - - -
Div Payout % 50.39% - - 33.45% 50.64% - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 367,183 361,304 356,118 348,188 348,040 342,333 336,085 6.06%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.66% 7.48% 8.78% 6.75% 6.04% 6.53% 7.30% -
ROE 5.83% 4.30% 2.48% 8.45% 5.58% 4.02% 2.23% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.58 42.36 20.47 88.63 65.42 42.76 20.83 114.36%
EPS 4.39 3.16 1.80 5.98 3.95 2.79 1.52 102.41%
DPS 2.20 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.749 0.737 0.724 0.7077 0.7074 0.6958 0.6831 6.31%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 65.35 42.21 20.47 88.63 65.42 42.76 20.83 113.86%
EPS 4.35 3.16 1.80 5.98 3.95 2.79 1.52 101.18%
DPS 2.19 0.00 0.00 2.00 2.00 0.00 0.00 -
NAPS 0.7463 0.7344 0.7238 0.7077 0.7074 0.6958 0.6831 6.05%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.81 0.785 0.615 0.735 0.81 0.82 0.935 -
P/RPS 1.24 1.85 3.00 0.83 1.24 1.92 4.49 -57.49%
P/EPS 18.55 24.78 34.22 12.29 20.51 29.35 61.50 -54.92%
EY 5.39 4.03 2.92 8.14 4.88 3.41 1.63 121.47%
DY 2.72 0.00 0.00 2.72 2.47 0.00 0.00 -
P/NAPS 1.08 1.07 0.85 1.04 1.15 1.18 1.37 -14.62%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 03/11/20 24/08/20 28/05/20 25/02/20 19/11/19 19/08/19 15/05/19 -
Price 0.81 0.855 0.755 0.79 0.80 0.855 0.90 -
P/RPS 1.24 2.02 3.69 0.89 1.22 2.00 4.32 -56.38%
P/EPS 18.55 26.99 42.01 13.21 20.26 30.60 59.20 -53.76%
EY 5.39 3.70 2.38 7.57 4.94 3.27 1.69 116.21%
DY 2.72 0.00 0.00 2.53 2.50 0.00 0.00 -
P/NAPS 1.08 1.16 1.04 1.12 1.13 1.23 1.32 -12.48%

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