[3A] YoY 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- -16.2%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
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 165,167 131,235 106,955 107,877 101,361 102,338 96,887 9.29%
PBT 14,363 17,054 9,622 8,415 6,928 11,002 12,944 1.74%
Tax -3,524 -4,399 -2,935 -2,147 -1,643 -1,828 -3,806 -1.27%
NP 10,839 12,655 6,687 6,268 5,285 9,174 9,138 2.88%
-
NP to SH 10,839 12,655 6,687 6,268 5,285 9,174 9,138 2.88%
-
Tax Rate 24.54% 25.79% 30.50% 25.51% 23.72% 16.62% 29.40% -
Total Cost 154,328 118,580 100,268 101,609 96,076 93,164 87,749 9.86%
-
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,072 8.13%
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 420,720 391,792 361,304 342,333 320,833 340,218 263,072 8.13%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,879 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 6.56% 9.64% 6.25% 5.81% 5.21% 8.96% 9.43% -
ROE 2.58% 3.23% 1.85% 1.83% 1.65% 2.70% 3.47% -
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 33.71 26.77 21.82 21.93 20.60 20.80 24.60 5.38%
EPS 2.21 2.58 1.36 1.27 1.07 2.12 2.32 -0.80%
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 33.57 26.67 21.74 21.93 20.60 20.80 19.69 9.29%
EPS 2.20 2.57 1.36 1.27 1.07 2.12 1.86 2.83%
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 0.5347 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 2.54 2.99 3.60 3.74 4.56 6.30 5.45 -11.94%
P/EPS 38.65 30.99 57.55 64.37 87.51 70.26 57.76 -6.47%
EY 2.59 3.23 1.74 1.55 1.14 1.42 1.73 6.95%
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 2.60 3.06 3.92 3.90 4.61 6.44 5.61 -12.02%
P/EPS 39.55 31.77 62.68 67.11 88.44 71.86 59.48 -6.57%
EY 2.53 3.15 1.60 1.49 1.13 1.39 1.68 7.05%
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