[3A] QoQ Quarter Result on 30-Sep-2022 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -26.19%
YoY- -33.17%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 148,012 152,779 164,461 173,082 165,167 155,992 142,200 2.71%
PBT 15,552 4,777 4,926 10,918 14,363 17,596 11,985 19.02%
Tax -3,742 -373 -1,442 -2,918 -3,524 -4,825 -3,377 7.10%
NP 11,810 4,404 3,484 8,000 10,839 12,771 8,608 23.54%
-
NP to SH 11,810 4,404 3,484 8,000 10,839 12,771 8,608 23.54%
-
Tax Rate 24.06% 7.81% 29.27% 26.73% 24.54% 27.42% 28.18% -
Total Cost 136,202 148,375 160,977 165,082 154,328 143,221 133,592 1.30%
-
Net Worth 436,334 424,500 419,610 428,217 420,720 411,058 398,312 6.28%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - 12,225 - - - -
Div Payout % - - - 152.81% - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 436,334 424,500 419,610 428,217 420,720 411,058 398,312 6.28%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 7.98% 2.88% 2.12% 4.62% 6.56% 8.19% 6.05% -
ROE 2.71% 1.04% 0.83% 1.87% 2.58% 3.11% 2.16% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.27 31.24 33.63 35.40 33.71 31.82 29.01 2.88%
EPS 2.42 0.90 0.71 1.64 2.21 2.61 1.76 23.72%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.8923 0.8681 0.8581 0.8757 0.8587 0.8385 0.8125 6.46%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 30.08 31.05 33.43 35.18 33.57 31.71 28.90 2.71%
EPS 2.40 0.90 0.71 1.63 2.20 2.60 1.75 23.50%
DPS 0.00 0.00 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.8869 0.8628 0.8529 0.8704 0.8551 0.8355 0.8096 6.28%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.76 0.86 0.99 0.88 0.855 0.955 1.01 -
P/RPS 2.51 2.75 2.94 2.49 2.54 3.00 3.48 -19.62%
P/EPS 31.47 95.49 138.95 53.79 38.65 36.66 57.52 -33.18%
EY 3.18 1.05 0.72 1.86 2.59 2.73 1.74 49.64%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 0.85 0.99 1.15 1.00 1.00 1.14 1.24 -22.31%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 30/05/23 23/02/23 24/11/22 18/08/22 20/05/22 24/02/22 -
Price 0.805 0.795 0.915 0.945 0.875 0.865 1.14 -
P/RPS 2.66 2.54 2.72 2.67 2.60 2.72 3.93 -22.96%
P/EPS 33.33 88.27 128.43 57.76 39.55 33.20 64.92 -35.96%
EY 3.00 1.13 0.78 1.73 2.53 3.01 1.54 56.16%
DY 0.00 0.00 0.00 2.65 0.00 0.00 0.00 -
P/NAPS 0.90 0.92 1.07 1.08 1.02 1.03 1.40 -25.57%

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