THREE-A RESOURCES BHD

KLSE (MYR): 3A (0012)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.825

Today's Change

+0.015 (1.85%)

Day's Change

0.805 - 0.83

Trading Volume

287,700

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 574,334 581,472 603,864 658,702 515,615 436,166 436,066 437,977 411,485 387,718 352,400 311,410 7.63%
PBT 51,476 56,949 57,422 47,803 62,506 40,708 40,258 34,204 55,791 53,448 30,350 26,186 9.11%
Tax -11,506 -13,185 -12,267 -12,709 -15,961 -10,546 -10,840 -5,084 -14,143 -14,527 -10,266 -8,056 4.78%
NP 39,969 43,764 45,155 35,094 46,545 30,162 29,418 29,120 41,648 38,921 20,084 18,130 10.66%
-
NP to SH 39,969 43,764 45,155 35,094 46,545 30,162 29,418 29,120 41,648 38,921 20,084 18,130 10.66%
-
Tax Rate 22.35% 23.15% 21.36% 26.59% 25.54% 25.91% 26.93% 14.86% 25.35% 27.18% 33.83% 30.76% -
Total Cost 534,365 537,708 558,709 623,608 469,070 406,004 406,648 408,857 369,837 348,797 332,316 293,280 7.41%
-
Net Worth 470,809 470,809 450,613 419,610 398,312 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.67%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 18,256 13,692 14,670 12,225 14,706 10,785 9,840 9,840 8,855 7,083 - - -
Div Payout % 45.68% 31.29% 32.49% 34.84% 31.60% 35.76% 33.45% 33.79% 21.26% 18.20% - - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 470,809 470,809 450,613 419,610 398,312 365,173 348,188 328,606 309,320 27,937,326 248,293 231,560 7.67%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 492,000 492,000 393,538 393,803 393,275 2.51%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 6.96% 7.53% 7.48% 5.33% 9.03% 6.92% 6.75% 6.65% 10.12% 10.04% 5.70% 5.82% -
ROE 8.49% 9.30% 10.02% 8.36% 11.69% 8.26% 8.45% 8.86% 13.46% 0.14% 8.09% 7.83% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 117.45 118.91 123.49 134.70 105.18 88.97 88.63 89.02 83.64 98.52 89.49 79.18 5.05%
EPS 8.17 8.95 9.23 7.17 9.49 6.16 5.98 5.92 9.20 9.89 5.10 4.61 8.01%
DPS 3.73 2.80 3.00 2.50 3.00 2.20 2.00 2.00 1.80 1.80 0.00 0.00 -
NAPS 0.9628 0.9628 0.9215 0.8581 0.8125 0.7449 0.7077 0.6679 0.6287 70.99 0.6305 0.5888 5.09%
Adjusted Per Share Value based on latest NOSH - 492,000
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 116.73 118.19 122.74 133.88 104.80 88.65 88.63 89.02 83.64 78.80 71.63 63.29 7.63%
EPS 8.12 8.90 9.18 7.13 9.46 6.13 5.98 5.92 9.20 7.91 4.08 3.68 10.68%
DPS 3.71 2.78 2.98 2.48 2.99 2.19 2.00 2.00 1.80 1.44 0.00 0.00 -
NAPS 0.9569 0.9569 0.9159 0.8529 0.8096 0.7422 0.7077 0.6679 0.6287 56.7832 0.5047 0.4707 7.67%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 30/09/24 30/09/24 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.905 0.905 0.835 0.99 1.01 0.845 0.735 0.705 1.00 1.31 1.05 0.875 -
P/RPS 0.77 0.76 0.68 0.73 0.96 0.95 0.83 0.79 1.20 1.33 1.17 1.11 -5.29%
P/EPS 11.07 10.11 9.04 13.79 10.64 13.73 12.29 11.91 11.81 13.25 20.59 18.98 -7.90%
EY 9.03 9.89 11.06 7.25 9.40 7.28 8.14 8.40 8.47 7.55 4.86 5.27 8.58%
DY 4.13 3.09 3.59 2.53 2.97 2.60 2.72 2.84 1.80 1.37 0.00 0.00 -
P/NAPS 0.94 0.94 0.91 1.15 1.24 1.13 1.04 1.06 1.59 0.02 1.67 1.49 -5.32%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 21/11/24 21/11/24 22/02/24 23/02/23 24/02/22 23/02/21 25/02/20 20/02/19 20/02/18 23/02/17 24/02/16 16/02/15 -
Price 0.845 0.845 0.90 0.915 1.14 0.805 0.79 0.86 0.98 1.37 1.09 1.00 -
P/RPS 0.72 0.71 0.73 0.68 1.08 0.90 0.89 0.97 1.17 1.39 1.22 1.26 -5.88%
P/EPS 10.34 9.44 9.75 12.75 12.01 13.08 13.21 14.53 11.58 13.85 21.37 21.69 -8.49%
EY 9.67 10.59 10.26 7.84 8.33 7.64 7.57 6.88 8.64 7.22 4.68 4.61 9.29%
DY 4.42 3.31 3.33 2.73 2.63 2.73 2.53 2.33 1.84 1.31 0.00 0.00 -
P/NAPS 0.88 0.88 0.98 1.07 1.40 1.08 1.12 1.29 1.56 0.02 1.73 1.70 -5.93%

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
7 people like this. Showing 50 of 1,089 comments

beluga

Wilmar increased their stakes in 3A . They should just do a takeover offer. Just a drop in the ocean of their balance sheet.

2023-08-03 12:29

BareFootInvestor

keep in view

2023-08-15 14:22

beluga

profit margin improved. good quarterly result.

2023-08-29 09:53

IamValueInvestor

Wow! What a big come back!

2023-11-21 19:12

icedvestor

indeed 😀

2023-11-22 10:51

ruffer

Once a year dividend is declared.
21-Nov-2023 05-Dec-2023 DIVIDEND Interim Dividend RM 0.0250
21-Nov-2023 05-Dec-2023 DIVIDEND Special Dividend RM 0.0050

2023-11-22 11:59

Noni

Big comeback? Really?

2023-12-05 19:59

katara

will be good year for 3A..

2024-01-09 13:26

skc761103

katara. .it will be a good year for 3A if TEO KWEE HOCK ceased to be a share holder of 3A.This guy always come out kacau when there is any good news on 3A.

2024-02-23 16:21

katara

2024 will be a good year for 3A .. i predict fy24 net profit will be about 55m

2024-02-25 20:48

skc761103

if TEO KWEE HOCK no longer a major share holder, 3A will fly to myr1.70.

2024-02-26 16:09

katara

don worry , mr teo also knows the value of 3A.

2024-03-15 08:57

skc761103

3A will spike up if the management can change its dividend policy from yearly basis to quarterly basis. OFI , BPPLAS, WELLCALL ,POHUAT & ABLEGLOB are among good examples..

2024-03-15 16:19

katara

i predict fy2024 pat 55m is achievable

2024-03-15 23:12

katara

forward eps11 x pe12= TP1.30

2024-03-15 23:14

sherlock

i believe profit gonna break historical high in FY2024 as major raw materials price started to stabilized or retreated,while products sales remain strong.At RM0.91,just buy and wait for home run.

2024-03-18 00:41

sherlock

hopefully wilmar will take over 3A sooner or later,as there are good synergy between them and wilmar having excellent track record in business development and expansion,and i dont think a commercial giant like wilmar will continue to satisfied with associate status in 3A.

2024-03-18 00:55

katara

accumulate any price below 0.90 ..

2024-03-18 23:51

katara

https://www.sinchew.com.my/news/20240304/finance/5432226

2024-03-20 14:14

skc761103

3A will spike up if
1)TEO KWEE HOCK no longer a major share holder
2)the management can change its dividend policy from yearly basis to quarterly basis. OFI , BPPLAS, WELLCALL ,POHUAT & ABLEGLOB are among good examples
3)propose share bonus of 1:4 in the coming AGM

2024-03-21 12:03

katara

mr teo is accumulating..

2024-03-21 21:54

skc761103

From my past experience following this stock, Mr Teo not accumulating but playing contra gain by accumulating below myr0.93 range & sold out at the range of 10% par profit , his shareholding always at the range of 9.5-10.5%. Wilmar is accumulating .....

2024-03-22 09:14

katara

simple..my tp is 1.30

2024-03-22 12:23

skc761103

If institution & foreign fund buy in, 3A will fly to myr2 , your tp 1.3 easily hit

2024-03-25 15:19

katara

move ..

2024-05-10 14:47

ybss99

Let's see Teo Wanna sell or buy..Ah Teo has been playing this trick for more than 4 years

2024-05-16 17:19

ybss99

Bet today Ah Teo Wanna sell "some"

2024-05-17 09:20

skc761103

useless management never look at the share price performance as one of the KPI, & let this CB Teo manipulate the stock movement

2024-05-17 10:00

skc761103

useless management never look at the share price performance as one of the KPI, & let this CB Teo manipulate the stock movement

2024-05-17 10:00

ybss99

Bet today Ah Teo feels it's time to let go some.

2024-05-20 09:32

skc761103

ah teo always take granted to unload 3A share when there is a tiny price movement, those stock holding by ah teo all cant go up de ( ofi, ayer,fiamma,elk desa,crescendo,maxim global,sab,dutaland,pohkong, fajar,asiafile,muda,guoco land)

2024-05-20 14:55

bbc99

Ah Teo as expected plays some sell dan buy, really salute Ah Teo. I will soon say goodbye to your excellent company. kicap ah, syrup,soya ah,caremel all this Ah Teo can mix and make a delicious cuisine for all the fooled retail investors.

2024-05-21 19:28

skc761103

during agm time, one of the share holder raise the concern about the share price stagnant. but seems like management also never border to look into the way to lift up the share price. Better delisted the company since company is cash rich , debt free , & no concern on max shareholder value

2024-06-05 16:48

skc761103

typical value trap company with low PE , tiny dividend & no growth prospect. What management know only syok sendiri

2024-06-05 16:50

ybss99

Already sold this kicap company. Untung untuk beli kicap sebotol

2024-06-12 20:39

ybss99

skc761103, you are correct, when selling this stock, I found something fishy, someone was collecting.. maybe a year or years, it will be privatised

2024-06-12 21:20

skc761103

ybss99 banker & major share holder is accumulating slowly before they can push up the share price. the problem is we dont know when it will happen. better switch on to tech sector stocks more faster for capital gain. REIT also better than this 3A & it should change its name to 3Z as it dont deserve the "triple A"

2024-06-13 10:00

Michael Kwok

Buy call 3A 93 cents
Lower in 80 cents range also buy.
Long term 6 month below.
20/6/24 9.13pm

2024-06-20 21:12

zzprozaz

Post removed.Why?

2024-07-10 08:24

katara

buy more ..

2024-07-30 13:38

skc761103

sleepy counter

2024-08-30 11:08

ybss99

Buy again, wanna untung kicap sebotol

2024-09-12 14:40

skc761103

u wont earn single cents from the stingy major share holder as price has been manipulated ...look the que sell volume of 5882 lots at last min just park for fun...we will know that this counter is hopeless

1 month ago

ybss99

Buy on dip, regardless the sugar tax. Nak untung kicap sebotol

1 month ago

aklobi

Bought 1st chunk today @0.875

1 month ago

bbc99

bought again , harap untung kicap sebotol

1 month ago

All_in_2021

why keep dropping

1 month ago

skc761103

investors hard to earn any capital gain but penny dividend from robert kuok related counter...company IR totally fail promoting the company to fund manager is one of the main factor, major share holder also keep silent in view on price stagnant...share price performance is not one of the KPI they will address in the board of director & management

3 weeks ago

emmcee

As raw material stocks are held c.2-3months in advance and with the down-cycle in global tapioca prices from 585 USD metric tan in Jan 2024 to 465 metric tan in Dec 2024, i think the margin will improve next few quarters and will translate to better earning.

1 week ago

skc761103

no matter how better earning is gonna be...this nothing relevant to reflect in this 3A stock price, as this stock are value trap stock..the dividend pay out cant beat the FD rate...n the share price performance is totally disaster ...just move on to next counter...this stock is hopeless

1 week ago

Post a Comment