[3A] YoY Quarter Result on 31-Dec-2019 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 75.62%
YoY- 8.57%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 164,461 142,200 114,660 114,223 120,354 109,423 95,037 9.56%
PBT 4,926 11,985 9,495 12,795 9,910 19,556 17,378 -18.94%
Tax -1,442 -3,377 -736 -2,809 -712 -5,530 -4,425 -17.03%
NP 3,484 8,608 8,759 9,986 9,198 14,026 12,953 -19.64%
-
NP to SH 3,484 8,608 8,759 9,986 9,198 14,026 12,953 -19.64%
-
Tax Rate 29.27% 28.18% 7.75% 21.95% 7.18% 28.28% 25.46% -
Total Cost 160,977 133,592 105,901 104,237 111,156 95,397 82,084 11.87%
-
Net Worth 419,610 398,312 365,173 348,188 328,606 309,320 27,949,345 -50.31%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 419,610 398,312 365,173 348,188 328,606 309,320 27,949,345 -50.31%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,708 3.78%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.12% 6.05% 7.64% 8.74% 7.64% 12.82% 13.63% -
ROE 0.83% 2.16% 2.40% 2.87% 2.80% 4.53% 0.05% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.63 29.01 23.39 23.22 24.46 22.24 24.14 5.67%
EPS 0.71 1.76 1.79 2.03 1.87 2.85 3.29 -22.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8581 0.8125 0.7449 0.7077 0.6679 0.6287 70.99 -52.07%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 33.43 28.90 23.30 23.22 24.46 22.24 19.32 9.56%
EPS 0.71 1.75 1.78 2.03 1.87 2.85 2.63 -19.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8529 0.8096 0.7422 0.7077 0.6679 0.6287 56.8076 -50.31%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.99 1.01 0.845 0.735 0.705 1.00 1.31 -
P/RPS 2.94 3.48 3.61 3.17 2.88 4.50 5.43 -9.71%
P/EPS 138.95 57.52 47.29 36.21 37.71 35.08 39.82 23.14%
EY 0.72 1.74 2.11 2.76 2.65 2.85 2.51 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.24 1.13 1.04 1.06 1.59 0.02 96.40%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 23/02/23 24/02/22 23/02/21 25/02/20 20/02/19 20/02/18 23/02/17 -
Price 0.915 1.14 0.805 0.79 0.86 0.98 1.37 -
P/RPS 2.72 3.93 3.44 3.40 3.52 4.41 5.68 -11.54%
P/EPS 128.43 64.92 45.05 38.92 46.00 34.38 41.64 20.63%
EY 0.78 1.54 2.22 2.57 2.17 2.91 2.40 -17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.40 1.08 1.12 1.29 1.56 0.02 94.05%

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