[3A] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -56.45%
YoY- -59.53%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 152,352 148,012 152,779 164,461 173,082 165,167 155,992 -1.56%
PBT 18,752 15,552 4,777 4,926 10,918 14,363 17,596 4.32%
Tax -3,597 -3,742 -373 -1,442 -2,918 -3,524 -4,825 -17.76%
NP 15,155 11,810 4,404 3,484 8,000 10,839 12,771 12.07%
-
NP to SH 15,155 11,810 4,404 3,484 8,000 10,839 12,771 12.07%
-
Tax Rate 19.18% 24.06% 7.81% 29.27% 26.73% 24.54% 27.42% -
Total Cost 137,197 136,202 148,375 160,977 165,082 154,328 143,221 -2.82%
-
Net Worth 451,493 436,334 424,500 419,610 428,217 420,720 411,058 6.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,670 - - - 12,225 - - -
Div Payout % 96.80% - - - 152.81% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 451,493 436,334 424,500 419,610 428,217 420,720 411,058 6.44%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 9.95% 7.98% 2.88% 2.12% 4.62% 6.56% 8.19% -
ROE 3.36% 2.71% 1.04% 0.83% 1.87% 2.58% 3.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 31.16 30.27 31.24 33.63 35.40 33.71 31.82 -1.38%
EPS 3.10 2.42 0.90 0.71 1.64 2.21 2.61 12.14%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.9233 0.8923 0.8681 0.8581 0.8757 0.8587 0.8385 6.62%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 30.97 30.08 31.05 33.43 35.18 33.57 31.71 -1.56%
EPS 3.08 2.40 0.90 0.71 1.63 2.20 2.60 11.94%
DPS 2.98 0.00 0.00 0.00 2.48 0.00 0.00 -
NAPS 0.9177 0.8869 0.8628 0.8529 0.8704 0.8551 0.8355 6.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.81 0.76 0.86 0.99 0.88 0.855 0.955 -
P/RPS 2.60 2.51 2.75 2.94 2.49 2.54 3.00 -9.09%
P/EPS 26.14 31.47 95.49 138.95 53.79 38.65 36.66 -20.17%
EY 3.83 3.18 1.05 0.72 1.86 2.59 2.73 25.29%
DY 3.70 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.88 0.85 0.99 1.15 1.00 1.00 1.14 -15.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 28/08/23 30/05/23 23/02/23 24/11/22 18/08/22 20/05/22 -
Price 0.81 0.805 0.795 0.915 0.945 0.875 0.865 -
P/RPS 2.60 2.66 2.54 2.72 2.67 2.60 2.72 -2.96%
P/EPS 26.14 33.33 88.27 128.43 57.76 39.55 33.20 -14.72%
EY 3.83 3.00 1.13 0.78 1.73 2.53 3.01 17.40%
DY 3.70 0.00 0.00 0.00 2.65 0.00 0.00 -
P/NAPS 0.88 0.90 0.92 1.07 1.08 1.02 1.03 -9.95%

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