[3A] QoQ Annualized 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- -7.64%
YoY- -40.9%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 410,012 437,977 423,497 407,678 409,912 411,485 402,749 1.19%
PBT 40,492 34,204 32,392 27,766 27,820 55,791 48,313 -11.11%
Tax -10,572 -5,084 -5,829 -4,720 -2,868 -14,143 -11,484 -5.37%
NP 29,920 29,120 26,562 23,046 24,952 41,648 36,829 -12.94%
-
NP to SH 29,920 29,120 26,562 23,046 24,952 41,648 36,829 -12.94%
-
Tax Rate 26.11% 14.86% 18.00% 17.00% 10.31% 25.35% 23.77% -
Total Cost 380,092 408,857 396,934 384,632 384,960 369,837 365,920 2.56%
-
Net Worth 336,085 328,606 329,246 320,833 315,568 309,320 307,057 6.21%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 9,840 13,120 - - 8,855 11,807 -
Div Payout % - 33.79% 49.39% - - 21.26% 32.06% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 336,085 328,606 329,246 320,833 315,568 309,320 307,057 6.21%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.30% 6.65% 6.27% 5.65% 6.09% 10.12% 9.14% -
ROE 8.90% 8.86% 8.07% 7.18% 7.91% 13.46% 11.99% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 83.34 89.02 86.08 82.86 83.32 83.64 81.86 1.20%
EPS 6.08 5.92 5.40 4.68 5.08 9.20 8.60 -20.65%
DPS 0.00 2.00 2.67 0.00 0.00 1.80 2.40 -
NAPS 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 6.21%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 83.34 89.02 86.08 82.86 83.32 83.64 81.86 1.20%
EPS 6.08 5.92 5.40 4.68 5.08 9.20 8.60 -20.65%
DPS 0.00 2.00 2.67 0.00 0.00 1.80 2.40 -
NAPS 0.6831 0.6679 0.6692 0.6521 0.6414 0.6287 0.6241 6.21%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.935 0.705 0.825 0.94 1.06 1.00 1.14 -
P/RPS 1.12 0.79 0.96 1.13 1.27 1.20 1.39 -13.42%
P/EPS 15.38 11.91 15.28 20.07 20.90 11.81 15.23 0.65%
EY 6.50 8.40 6.54 4.98 4.78 8.47 6.57 -0.71%
DY 0.00 2.84 3.23 0.00 0.00 1.80 2.11 -
P/NAPS 1.37 1.06 1.23 1.44 1.65 1.59 1.83 -17.56%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 15/05/19 20/02/19 26/11/18 07/08/18 07/05/18 20/02/18 06/11/17 -
Price 0.90 0.86 0.76 0.95 1.05 0.98 1.16 -
P/RPS 1.08 0.97 0.88 1.15 1.26 1.17 1.42 -16.69%
P/EPS 14.80 14.53 14.08 20.28 20.70 11.58 15.50 -3.03%
EY 6.76 6.88 7.10 4.93 4.83 8.64 6.45 3.18%
DY 0.00 2.33 3.51 0.00 0.00 1.84 2.07 -
P/NAPS 1.32 1.29 1.14 1.46 1.64 1.56 1.86 -20.45%

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