[3A] YoY 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- -15.28%
YoY- -42.39%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 131,235 106,955 107,877 101,361 102,338 96,887 92,749 5.94%
PBT 17,054 9,622 8,415 6,928 11,002 12,944 9,960 9.36%
Tax -4,399 -2,935 -2,147 -1,643 -1,828 -3,806 -2,965 6.78%
NP 12,655 6,687 6,268 5,285 9,174 9,138 6,995 10.37%
-
NP to SH 12,655 6,687 6,268 5,285 9,174 9,138 6,995 10.37%
-
Tax Rate 25.79% 30.50% 25.51% 23.72% 16.62% 29.40% 29.77% -
Total Cost 118,580 100,268 101,609 96,076 93,164 87,749 85,754 5.54%
-
Net Worth 391,792 361,304 342,333 320,833 340,218 263,072 242,192 8.33%
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 391,792 361,304 342,333 320,833 340,218 263,072 242,192 8.33%
NOSH 492,000 492,000 492,000 492,000 492,000 393,879 392,977 3.81%
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 9.64% 6.25% 5.81% 5.21% 8.96% 9.43% 7.54% -
ROE 3.23% 1.85% 1.83% 1.65% 2.70% 3.47% 2.89% -
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 26.77 21.82 21.93 20.60 20.80 24.60 23.60 2.12%
EPS 2.58 1.36 1.27 1.07 2.12 2.32 1.78 6.37%
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 26.67 21.74 21.93 20.60 20.80 19.69 18.85 5.94%
EPS 2.57 1.36 1.27 1.07 2.12 1.86 1.42 10.38%
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 0.5347 0.4923 8.33%
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 2.99 3.60 3.74 4.56 6.30 5.45 4.62 -6.98%
P/EPS 30.99 57.55 64.37 87.51 70.26 57.76 61.24 -10.72%
EY 3.23 1.74 1.55 1.14 1.42 1.73 1.63 12.06%
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 3.06 3.92 3.90 4.61 6.44 5.61 4.17 -5.02%
P/EPS 31.77 62.68 67.11 88.44 71.86 59.48 55.34 -8.82%
EY 3.15 1.60 1.49 1.13 1.39 1.68 1.81 9.66%
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