[3A] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -69.95%
YoY- 18.2%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 436,166 321,506 207,652 100,697 436,066 321,843 210,380 62.23%
PBT 40,708 31,213 22,467 12,845 40,258 27,463 18,538 68.54%
Tax -10,546 -9,810 -6,939 -4,004 -10,840 -8,031 -4,790 68.83%
NP 30,162 21,403 15,528 8,841 29,418 19,432 13,748 68.44%
-
NP to SH 30,162 21,403 15,528 8,841 29,418 19,432 13,748 68.44%
-
Tax Rate 25.91% 31.43% 30.89% 31.17% 26.93% 29.24% 25.84% -
Total Cost 406,004 300,103 192,124 91,856 406,648 302,411 196,632 61.79%
-
Net Worth 365,173 367,183 361,304 356,118 348,188 348,040 342,333 4.37%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 10,785 10,785 - - 9,840 9,840 - -
Div Payout % 35.76% 50.39% - - 33.45% 50.64% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 365,173 367,183 361,304 356,118 348,188 348,040 342,333 4.37%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 6.92% 6.66% 7.48% 8.78% 6.75% 6.04% 6.53% -
ROE 8.26% 5.83% 4.30% 2.48% 8.45% 5.58% 4.02% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.97 65.58 42.36 20.47 88.63 65.42 42.76 62.61%
EPS 6.16 4.39 3.16 1.80 5.98 3.95 2.79 69.15%
DPS 2.20 2.20 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.7449 0.749 0.737 0.724 0.7077 0.7074 0.6958 4.62%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 88.65 65.35 42.21 20.47 88.63 65.42 42.76 62.23%
EPS 6.13 4.35 3.16 1.80 5.98 3.95 2.79 68.60%
DPS 2.19 2.19 0.00 0.00 2.00 2.00 0.00 -
NAPS 0.7422 0.7463 0.7344 0.7238 0.7077 0.7074 0.6958 4.37%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.845 0.81 0.785 0.615 0.735 0.81 0.82 -
P/RPS 0.95 1.24 1.85 3.00 0.83 1.24 1.92 -37.30%
P/EPS 13.73 18.55 24.78 34.22 12.29 20.51 29.35 -39.59%
EY 7.28 5.39 4.03 2.92 8.14 4.88 3.41 65.41%
DY 2.60 2.72 0.00 0.00 2.72 2.47 0.00 -
P/NAPS 1.13 1.08 1.07 0.85 1.04 1.15 1.18 -2.83%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 03/11/20 24/08/20 28/05/20 25/02/20 19/11/19 19/08/19 -
Price 0.805 0.81 0.855 0.755 0.79 0.80 0.855 -
P/RPS 0.90 1.24 2.02 3.69 0.89 1.22 2.00 -41.13%
P/EPS 13.08 18.55 26.99 42.01 13.21 20.26 30.60 -43.10%
EY 7.64 5.39 3.70 2.38 7.57 4.94 3.27 75.62%
DY 2.73 2.72 0.00 0.00 2.53 2.50 0.00 -
P/NAPS 1.08 1.08 1.16 1.04 1.12 1.13 1.23 -8.26%

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