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

0.95

Today's Change

-0.005 (0.52%)

Day's Change

0.95 - 0.955

Trading Volume

177,700

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 595,028 599,842 603,864 658,702 515,615 436,166 436,066 437,977 411,485 387,718 352,400 311,410 7.63%
PBT 58,760 67,335 57,422 47,803 62,506 40,708 40,258 34,204 55,791 53,448 30,350 26,186 9.11%
Tax -8,040 -13,904 -12,267 -12,709 -15,961 -10,546 -10,840 -5,084 -14,143 -14,527 -10,266 -8,056 4.78%
NP 50,720 53,431 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 50,720 53,431 45,155 35,094 46,545 30,162 29,418 29,120 41,648 38,921 20,084 18,130 10.66%
-
Tax Rate 13.68% 20.65% 21.36% 26.59% 25.54% 25.91% 26.93% 14.86% 25.35% 27.18% 33.83% 30.76% -
Total Cost 544,308 546,411 558,709 623,608 469,070 406,004 406,648 408,857 369,837 348,797 332,316 293,280 7.41%
-
Net Worth 463,278 463,278 450,613 419,610 398,312 365,173 348,188 328,606 309,320 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 19,560 19,560 14,670 12,225 14,706 10,785 9,840 9,840 8,855 7,083 - - -
Div Payout % 38.56% 36.61% 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 463,278 463,278 450,613 419,610 398,312 365,173 348,188 328,606 309,320 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 8.52% 8.91% 7.48% 5.33% 9.03% 6.92% 6.75% 6.65% 10.12% 10.04% 5.70% 5.82% -
ROE 10.95% 11.53% 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 121.68 122.67 123.49 134.70 105.18 88.97 88.63 89.02 83.64 98.52 89.49 79.18 5.05%
EPS 10.36 10.93 9.23 7.17 9.49 6.16 5.98 5.92 9.20 9.89 5.10 4.61 8.01%
DPS 4.00 4.00 3.00 2.50 3.00 2.20 2.00 2.00 1.80 1.80 0.00 0.00 -
NAPS 0.9474 0.9474 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 120.94 121.92 122.74 133.88 104.80 88.65 88.63 89.02 83.64 78.80 71.63 63.29 7.63%
EPS 10.31 10.86 9.18 7.13 9.46 6.13 5.98 5.92 9.20 7.91 4.08 3.68 10.68%
DPS 3.98 3.98 2.98 2.48 2.99 2.19 2.00 2.00 1.80 1.44 0.00 0.00 -
NAPS 0.9416 0.9416 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 29/03/24 29/03/24 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 0.92 0.92 0.835 0.99 1.01 0.845 0.735 0.705 1.00 1.31 1.05 0.875 -
P/RPS 0.76 0.75 0.68 0.73 0.96 0.95 0.83 0.79 1.20 1.33 1.17 1.11 -5.29%
P/EPS 8.87 8.42 9.04 13.79 10.64 13.73 12.29 11.91 11.81 13.25 20.59 18.98 -7.90%
EY 11.27 11.88 11.06 7.25 9.40 7.28 8.14 8.40 8.47 7.55 4.86 5.27 8.58%
DY 4.35 4.35 3.59 2.53 2.97 2.60 2.72 2.84 1.80 1.37 0.00 0.00 -
P/NAPS 0.97 0.97 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 23/05/24 23/05/24 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 0.95 0.95 0.90 0.915 1.14 0.805 0.79 0.86 0.98 1.37 1.09 1.00 -
P/RPS 0.78 0.77 0.73 0.68 1.08 0.90 0.89 0.97 1.17 1.39 1.22 1.26 -5.88%
P/EPS 9.16 8.69 9.75 12.75 12.01 13.08 13.21 14.53 11.58 13.85 21.37 21.69 -8.49%
EY 10.92 11.50 10.26 7.84 8.33 7.64 7.57 6.88 8.64 7.22 4.68 4.61 9.29%
DY 4.21 4.21 3.33 2.73 2.63 2.73 2.53 2.33 1.84 1.31 0.00 0.00 -
P/NAPS 1.00 1.00 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 1,077 comments

skc761103

If we go in details on its qtr report,you will realize that almost every quarterly report prospect is “copy and paste” from previous report. really speechless

2023-02-24 22:01

skc761103

Nothing to be proud of as I am also one of the victim buying in this share since year2019 hoping that it will be another gem like AJI but the qtr result keep slapping both of my face. Have to let go and move on to continue seek for another value growth stock compare to this 3A

2023-02-26 20:20

skc761103

Life is full of hope and disappointment, important is must admit I m not study deep enough.CHEER UP Guys

2023-02-26 20:21

IamValueInvestor

The management does not like to share more information (even at AGM!).

2023-02-27 19:58

beluga

https://disclosure.bursamalaysia.com/FileAccess/apbursaweb/download?id=224213&name=EA_DS_ATTACHMENTS

2023-04-27 11:39

beluga

You can submit questions to the management for the upcoming AGM.

2023-04-27 11:40

skc761103

Anyone here attend today AGM.?Did u guys raise up any concern regarding the benefits of the minor share holder?

2023-05-26 20:35

skc761103

Mind to share out the Q

2023-05-26 20:36

mrfuad87

any news?

2023-05-30 16:16

ruffer

Result is out. Have a look as to what will be next

2023-05-31 11:26

mrfuad87

@ruffer profit or not? dont know how to read the quater result

2023-05-31 14:30

ruffer

Revenue RM 152,779 ,PBT RM 4,77, NP RM 4,404. Compared to last qtr not that fantastic . Dismay as the counter keeps underperformed zzzz and lackluster compared to others of same trade...

2023-05-31 16:27

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 ..

1 month ago

ybss99

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

1 month ago

ybss99

Bet today Ah Teo Wanna sell "some"

1 month ago

skc761103

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

1 month ago

skc761103

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

1 month ago

ybss99

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

1 month ago

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)

1 month ago

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.

1 month ago

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

1 month ago

skc761103

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

1 month ago

ybss99

Already sold this kicap company. Untung untuk beli kicap sebotol

3 weeks ago

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

3 weeks ago

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"

3 weeks ago

Michael Kwok

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

2 weeks ago

Post a Comment