[3A] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
07-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 84.72%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 258,100 207,652 210,380 203,839 205,520 204,455 167,342 7.48%
PBT 34,406 22,467 18,538 13,883 25,462 22,228 15,892 13.72%
Tax -8,440 -6,939 -4,790 -2,360 -5,965 -6,398 -5,382 7.77%
NP 25,966 15,528 13,748 11,523 19,497 15,830 10,510 16.25%
-
NP to SH 25,966 15,528 13,748 11,523 19,497 15,830 10,510 16.25%
-
Tax Rate 24.53% 30.89% 25.84% 17.00% 23.43% 28.78% 33.87% -
Total Cost 232,134 192,124 196,632 192,316 186,023 188,625 156,832 6.74%
-
Net Worth 391,792 361,304 342,333 320,833 340,218 263,006 242,595 8.30%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 391,792 361,304 342,333 320,833 340,218 263,006 242,595 8.30%
NOSH 492,000 492,000 492,000 492,000 492,000 393,781 393,632 3.78%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.06% 7.48% 6.53% 5.65% 9.49% 7.74% 6.28% -
ROE 6.63% 4.30% 4.02% 3.59% 5.73% 6.02% 4.33% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.65 42.36 42.76 41.43 41.77 51.92 42.51 3.62%
EPS 5.30 3.16 2.79 2.34 4.83 4.02 2.67 12.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7992 0.737 0.6958 0.6521 0.6915 0.6679 0.6163 4.42%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 52.46 42.21 42.76 41.43 41.77 41.56 34.01 7.48%
EPS 5.28 3.16 2.79 2.34 4.83 3.22 2.14 16.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7963 0.7344 0.6958 0.6521 0.6915 0.5346 0.4931 8.30%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.80 0.785 0.82 0.94 1.31 1.34 1.09 -
P/RPS 1.52 1.85 1.92 2.27 3.14 2.58 2.56 -8.31%
P/EPS 15.10 24.78 29.35 40.14 33.06 33.33 40.82 -15.26%
EY 6.62 4.03 3.41 2.49 3.03 3.00 2.45 18.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.07 1.18 1.44 1.89 2.01 1.77 -9.06%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 24/08/20 19/08/19 07/08/18 17/08/17 19/08/16 14/08/15 -
Price 0.82 0.855 0.855 0.95 1.34 1.38 0.985 -
P/RPS 1.56 2.02 2.00 2.29 3.21 2.66 2.32 -6.39%
P/EPS 15.48 26.99 30.60 40.56 33.81 34.33 36.89 -13.46%
EY 6.46 3.70 3.27 2.47 2.96 2.91 2.71 15.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.16 1.23 1.46 1.94 2.07 1.60 -7.07%

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