[3A] QoQ Quarter Result on 31-Dec-2018 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 9.53%
YoY- -34.42%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 111,463 107,877 102,503 120,354 113,784 101,361 102,478 5.75%
PBT 8,927 8,415 10,123 9,910 10,410 6,928 6,955 18.08%
Tax -3,241 -2,147 -2,643 -712 -2,012 -1,643 -717 173.13%
NP 5,686 6,268 7,480 9,198 8,398 5,285 6,238 -5.98%
-
NP to SH 5,686 6,268 7,480 9,198 8,398 5,285 6,238 -5.98%
-
Tax Rate 36.31% 25.51% 26.11% 7.18% 19.33% 23.72% 10.31% -
Total Cost 105,777 101,609 95,023 111,156 105,386 96,076 96,240 6.49%
-
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 9,840 - - - 9,840 - - -
Div Payout % 173.06% - - - 117.17% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 348,040 342,333 336,085 328,606 329,246 320,833 315,568 6.74%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 5.10% 5.81% 7.30% 7.64% 7.38% 5.21% 6.09% -
ROE 1.63% 1.83% 2.23% 2.80% 2.55% 1.65% 1.98% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.66 21.93 20.83 24.46 23.13 20.60 20.83 5.76%
EPS 1.16 1.27 1.52 1.87 1.71 1.07 1.27 -5.85%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 22.66 21.93 20.83 24.46 23.13 20.60 20.83 5.76%
EPS 1.16 1.27 1.52 1.87 1.71 1.07 1.27 -5.85%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.7074 0.6958 0.6831 0.6679 0.6692 0.6521 0.6414 6.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.81 0.82 0.935 0.705 0.825 0.94 1.06 -
P/RPS 3.58 3.74 4.49 2.88 3.57 4.56 5.09 -20.89%
P/EPS 70.09 64.37 61.50 37.71 48.33 87.51 83.60 -11.07%
EY 1.43 1.55 1.63 2.65 2.07 1.14 1.20 12.38%
DY 2.47 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 1.15 1.18 1.37 1.06 1.23 1.44 1.65 -21.37%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 -
Price 0.80 0.855 0.90 0.86 0.76 0.95 1.05 -
P/RPS 3.53 3.90 4.32 3.52 3.29 4.61 5.04 -21.11%
P/EPS 69.22 67.11 59.20 46.00 44.52 88.44 82.82 -11.26%
EY 1.44 1.49 1.69 2.17 2.25 1.13 1.21 12.28%
DY 2.50 0.00 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 1.13 1.23 1.32 1.29 1.14 1.46 1.64 -21.97%

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