[3A] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- -8.1%
YoY- 19.31%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 642,318 516,200 415,304 420,760 407,678 411,040 408,910 7.81%
PBT 63,918 68,812 44,934 37,076 27,766 50,924 44,456 6.23%
Tax -16,698 -16,880 -13,878 -9,580 -4,720 -11,930 -12,796 4.53%
NP 47,220 51,932 31,056 27,496 23,046 38,994 31,660 6.88%
-
NP to SH 47,220 51,932 31,056 27,496 23,046 38,994 31,660 6.88%
-
Tax Rate 26.12% 24.53% 30.89% 25.84% 17.00% 23.43% 28.78% -
Total Cost 595,098 464,268 384,248 393,264 384,632 372,046 377,250 7.88%
-
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,006 8.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,006 8.14%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,781 3.77%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.35% 10.06% 7.48% 6.53% 5.65% 9.49% 7.74% -
ROE 11.22% 13.25% 8.60% 8.03% 7.18% 11.46% 12.04% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 131.10 105.30 84.71 85.52 82.86 83.54 103.84 3.95%
EPS 9.64 10.60 6.32 5.58 4.68 9.66 8.04 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.7992 0.737 0.6958 0.6521 0.6915 0.6679 4.27%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 130.55 104.92 84.41 85.52 82.86 83.54 83.11 7.81%
EPS 9.60 10.56 6.31 5.58 4.68 9.66 6.43 6.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.7963 0.7344 0.6958 0.6521 0.6915 0.5346 8.13%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.855 0.80 0.785 0.82 0.94 1.31 1.34 -
P/RPS 0.65 0.76 0.93 0.96 1.13 1.57 1.29 -10.79%
P/EPS 8.87 7.55 12.39 14.67 20.07 16.53 16.67 -9.97%
EY 11.27 13.24 8.07 6.82 4.98 6.05 6.00 11.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.07 1.18 1.44 1.89 2.01 -10.97%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 26/08/21 24/08/20 19/08/19 07/08/18 17/08/17 19/08/16 -
Price 0.875 0.82 0.855 0.855 0.95 1.34 1.38 -
P/RPS 0.67 0.78 1.01 1.00 1.15 1.60 1.33 -10.79%
P/EPS 9.08 7.74 13.50 15.30 20.28 16.91 17.16 -10.06%
EY 11.01 12.92 7.41 6.54 4.93 5.91 5.83 11.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.16 1.23 1.46 1.94 2.07 -11.12%

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