[3A] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
20-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 48.36%
YoY- -4.06%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 164,461 173,082 165,167 155,992 142,200 115,315 131,235 16.18%
PBT 4,926 10,918 14,363 17,596 11,985 16,115 17,054 -56.20%
Tax -1,442 -2,918 -3,524 -4,825 -3,377 -4,144 -4,399 -52.36%
NP 3,484 8,000 10,839 12,771 8,608 11,971 12,655 -57.58%
-
NP to SH 3,484 8,000 10,839 12,771 8,608 11,971 12,655 -57.58%
-
Tax Rate 29.27% 26.73% 24.54% 27.42% 28.18% 25.72% 25.79% -
Total Cost 160,977 165,082 154,328 143,221 133,592 103,344 118,580 22.53%
-
Net Worth 419,610 428,217 420,720 411,058 398,312 404,391 391,792 4.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 12,225 - - - 14,706 - -
Div Payout % - 152.81% - - - 122.85% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 419,610 428,217 420,720 411,058 398,312 404,391 391,792 4.66%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.12% 4.62% 6.56% 8.19% 6.05% 10.38% 9.64% -
ROE 0.83% 1.87% 2.58% 3.11% 2.16% 2.96% 3.23% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.63 35.40 33.71 31.82 29.01 23.52 26.77 16.37%
EPS 0.71 1.64 2.21 2.61 1.76 2.44 2.58 -57.59%
DPS 0.00 2.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.8581 0.8757 0.8587 0.8385 0.8125 0.8249 0.7992 4.84%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 33.43 35.18 33.57 31.71 28.90 23.44 26.67 16.20%
EPS 0.71 1.63 2.20 2.60 1.75 2.43 2.57 -57.48%
DPS 0.00 2.48 0.00 0.00 0.00 2.99 0.00 -
NAPS 0.8529 0.8704 0.8551 0.8355 0.8096 0.8219 0.7963 4.67%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.99 0.88 0.855 0.955 1.01 0.945 0.80 -
P/RPS 2.94 2.49 2.54 3.00 3.48 4.02 2.99 -1.11%
P/EPS 138.95 53.79 38.65 36.66 57.52 38.70 30.99 171.16%
EY 0.72 1.86 2.59 2.73 1.74 2.58 3.23 -63.13%
DY 0.00 2.84 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 1.15 1.00 1.00 1.14 1.24 1.15 1.00 9.73%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 23/02/23 24/11/22 18/08/22 20/05/22 24/02/22 17/11/21 26/08/21 -
Price 0.915 0.945 0.875 0.865 1.14 1.00 0.82 -
P/RPS 2.72 2.67 2.60 2.72 3.93 4.25 3.06 -7.53%
P/EPS 128.43 57.76 39.55 33.20 64.92 40.95 31.77 153.12%
EY 0.78 1.73 2.53 3.01 1.54 2.44 3.15 -60.46%
DY 0.00 2.65 0.00 0.00 0.00 3.00 0.00 -
P/NAPS 1.07 1.08 1.02 1.03 1.40 1.21 1.03 2.56%

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