[3A] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
07-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -85.02%
YoY- -39.57%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 437,977 317,623 203,839 102,478 411,485 302,062 205,520 65.37%
PBT 34,204 24,294 13,883 6,955 55,791 36,235 25,462 21.68%
Tax -5,084 -4,372 -2,360 -717 -14,143 -8,613 -5,965 -10.07%
NP 29,120 19,922 11,523 6,238 41,648 27,622 19,497 30.56%
-
NP to SH 29,120 19,922 11,523 6,238 41,648 27,622 19,497 30.56%
-
Tax Rate 14.86% 18.00% 17.00% 10.31% 25.35% 23.77% 23.43% -
Total Cost 408,857 297,701 192,316 96,240 369,837 274,440 186,023 68.80%
-
Net Worth 328,606 329,246 320,833 315,568 309,320 307,057 340,218 -2.28%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 9,840 9,840 - - 8,855 8,855 - -
Div Payout % 33.79% 49.39% - - 21.26% 32.06% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 328,606 329,246 320,833 315,568 309,320 307,057 340,218 -2.28%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.65% 6.27% 5.65% 6.09% 10.12% 9.14% 9.49% -
ROE 8.86% 6.05% 3.59% 1.98% 13.46% 9.00% 5.73% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.02 64.56 41.43 20.83 83.64 61.39 41.77 65.38%
EPS 5.92 4.05 2.34 1.27 9.20 6.45 4.83 14.48%
DPS 2.00 2.00 0.00 0.00 1.80 1.80 0.00 -
NAPS 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 -2.28%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 89.02 64.56 41.43 20.83 83.64 61.39 41.77 65.38%
EPS 5.92 4.05 2.34 1.27 9.20 6.45 4.83 14.48%
DPS 2.00 2.00 0.00 0.00 1.80 1.80 0.00 -
NAPS 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 0.6915 -2.28%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.705 0.825 0.94 1.06 1.00 1.14 1.31 -
P/RPS 0.79 1.28 2.27 5.09 1.20 1.86 3.14 -60.04%
P/EPS 11.91 20.37 40.14 83.60 11.81 20.31 33.06 -49.27%
EY 8.40 4.91 2.49 1.20 8.47 4.92 3.03 96.97%
DY 2.84 2.42 0.00 0.00 1.80 1.58 0.00 -
P/NAPS 1.06 1.23 1.44 1.65 1.59 1.83 1.89 -31.91%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 17/08/17 -
Price 0.86 0.76 0.95 1.05 0.98 1.16 1.34 -
P/RPS 0.97 1.18 2.29 5.04 1.17 1.89 3.21 -54.87%
P/EPS 14.53 18.77 40.56 82.82 11.58 20.66 33.81 -42.96%
EY 6.88 5.33 2.47 1.21 8.64 4.84 2.96 75.19%
DY 2.33 2.63 0.00 0.00 1.84 1.55 0.00 -
P/NAPS 1.29 1.14 1.46 1.64 1.56 1.86 1.94 -23.76%

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