[3A] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 40.92%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 373,415 258,100 126,865 436,166 321,506 207,652 100,697 139.38%
PBT 50,521 34,406 17,352 40,708 31,213 22,467 12,845 148.96%
Tax -12,584 -8,440 -4,041 -10,546 -9,810 -6,939 -4,004 114.41%
NP 37,937 25,966 13,311 30,162 21,403 15,528 8,841 163.82%
-
NP to SH 37,937 25,966 13,311 30,162 21,403 15,528 8,841 163.82%
-
Tax Rate 24.91% 24.53% 23.29% 25.91% 31.43% 30.89% 31.17% -
Total Cost 335,478 232,134 113,554 406,004 300,103 192,124 91,856 136.97%
-
Net Worth 404,391 391,792 378,507 365,173 367,183 361,304 356,118 8.83%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 14,706 - - 10,785 10,785 - - -
Div Payout % 38.77% - - 35.76% 50.39% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 404,391 391,792 378,507 365,173 367,183 361,304 356,118 8.83%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.16% 10.06% 10.49% 6.92% 6.66% 7.48% 8.78% -
ROE 9.38% 6.63% 3.52% 8.26% 5.83% 4.30% 2.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 76.17 52.65 25.88 88.97 65.58 42.36 20.47 139.93%
EPS 7.74 5.30 2.72 6.16 4.39 3.16 1.80 164.19%
DPS 3.00 0.00 0.00 2.20 2.20 0.00 0.00 -
NAPS 0.8249 0.7992 0.7721 0.7449 0.749 0.737 0.724 9.07%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 75.90 52.46 25.79 88.65 65.35 42.21 20.47 139.37%
EPS 7.71 5.28 2.71 6.13 4.35 3.16 1.80 163.51%
DPS 2.99 0.00 0.00 2.19 2.19 0.00 0.00 -
NAPS 0.8219 0.7963 0.7693 0.7422 0.7463 0.7344 0.7238 8.83%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.945 0.80 0.79 0.845 0.81 0.785 0.615 -
P/RPS 1.24 1.52 3.05 0.95 1.24 1.85 3.00 -44.48%
P/EPS 12.21 15.10 29.09 13.73 18.55 24.78 34.22 -49.66%
EY 8.19 6.62 3.44 7.28 5.39 4.03 2.92 98.75%
DY 3.17 0.00 0.00 2.60 2.72 0.00 0.00 -
P/NAPS 1.15 1.00 1.02 1.13 1.08 1.07 0.85 22.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/11/21 26/08/21 20/05/21 23/02/21 03/11/20 24/08/20 28/05/20 -
Price 1.00 0.82 0.785 0.805 0.81 0.855 0.755 -
P/RPS 1.31 1.56 3.03 0.90 1.24 2.02 3.69 -49.83%
P/EPS 12.92 15.48 28.91 13.08 18.55 26.99 42.01 -54.40%
EY 7.74 6.46 3.46 7.64 5.39 3.70 2.38 119.34%
DY 3.00 0.00 0.00 2.73 2.72 0.00 0.00 -
P/NAPS 1.21 1.03 1.02 1.08 1.08 1.16 1.04 10.61%

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