[3A] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -24.36%
YoY- 6.68%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 126,865 114,660 113,853 106,955 100,697 114,223 111,463 9.00%
PBT 17,352 9,495 8,746 9,622 12,845 12,795 8,927 55.68%
Tax -4,041 -736 -2,871 -2,935 -4,004 -2,809 -3,241 15.82%
NP 13,311 8,759 5,875 6,687 8,841 9,986 5,686 76.21%
-
NP to SH 13,311 8,759 5,875 6,687 8,841 9,986 5,686 76.21%
-
Tax Rate 23.29% 7.75% 32.83% 30.50% 31.17% 21.95% 36.31% -
Total Cost 113,554 105,901 107,978 100,268 91,856 104,237 105,777 4.83%
-
Net Worth 378,507 365,173 367,183 361,304 356,118 348,188 348,040 5.74%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 10,785 - - - 9,840 -
Div Payout % - - 183.58% - - - 173.06% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 378,507 365,173 367,183 361,304 356,118 348,188 348,040 5.74%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 10.49% 7.64% 5.16% 6.25% 8.78% 8.74% 5.10% -
ROE 3.52% 2.40% 1.60% 1.85% 2.48% 2.87% 1.63% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.88 23.39 23.22 21.82 20.47 23.22 22.66 9.25%
EPS 2.72 1.79 1.20 1.36 1.80 2.03 1.16 76.40%
DPS 0.00 0.00 2.20 0.00 0.00 0.00 2.00 -
NAPS 0.7721 0.7449 0.749 0.737 0.724 0.7077 0.7074 6.00%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.79 23.30 23.14 21.74 20.47 23.22 22.66 9.00%
EPS 2.71 1.78 1.19 1.36 1.80 2.03 1.16 75.97%
DPS 0.00 0.00 2.19 0.00 0.00 0.00 2.00 -
NAPS 0.7693 0.7422 0.7463 0.7344 0.7238 0.7077 0.7074 5.74%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.79 0.845 0.81 0.785 0.615 0.735 0.81 -
P/RPS 3.05 3.61 3.49 3.60 3.00 3.17 3.58 -10.12%
P/EPS 29.09 47.29 67.59 57.55 34.22 36.21 70.09 -44.32%
EY 3.44 2.11 1.48 1.74 2.92 2.76 1.43 79.43%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.47 -
P/NAPS 1.02 1.13 1.08 1.07 0.85 1.04 1.15 -7.67%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 20/05/21 23/02/21 03/11/20 24/08/20 28/05/20 25/02/20 19/11/19 -
Price 0.785 0.805 0.81 0.855 0.755 0.79 0.80 -
P/RPS 3.03 3.44 3.49 3.92 3.69 3.40 3.53 -9.67%
P/EPS 28.91 45.05 67.59 62.68 42.01 38.92 69.22 -44.09%
EY 3.46 2.22 1.48 1.60 2.38 2.57 1.44 79.29%
DY 0.00 0.00 2.72 0.00 0.00 0.00 2.50 -
P/NAPS 1.02 1.08 1.08 1.16 1.04 1.12 1.13 -6.59%

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