[3A] QoQ Annualized 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- -8.1%
YoY- 19.31%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 402,788 436,066 429,124 420,760 410,012 437,977 423,497 -3.28%
PBT 51,380 40,258 36,617 37,076 40,492 34,204 32,392 35.97%
Tax -16,016 -10,840 -10,708 -9,580 -10,572 -5,084 -5,829 96.05%
NP 35,364 29,418 25,909 27,496 29,920 29,120 26,562 21.00%
-
NP to SH 35,364 29,418 25,909 27,496 29,920 29,120 26,562 21.00%
-
Tax Rate 31.17% 26.93% 29.24% 25.84% 26.11% 14.86% 18.00% -
Total Cost 367,424 406,648 403,214 393,264 380,092 408,857 396,934 -5.01%
-
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 9,840 13,120 - - 9,840 13,120 -
Div Payout % - 33.45% 50.64% - - 33.79% 49.39% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 356,118 348,188 348,040 342,333 336,085 328,606 329,246 5.36%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.78% 6.75% 6.04% 6.53% 7.30% 6.65% 6.27% -
ROE 9.93% 8.45% 7.44% 8.03% 8.90% 8.86% 8.07% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 81.89 88.63 87.22 85.52 83.34 89.02 86.08 -3.26%
EPS 7.20 5.98 5.27 5.58 6.08 5.92 5.40 21.12%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 2.67 -
NAPS 0.724 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.38%
Adjusted Per Share Value based on latest NOSH - 492,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 81.87 88.63 87.22 85.52 83.34 89.02 86.08 -3.28%
EPS 7.19 5.98 5.27 5.58 6.08 5.92 5.40 21.00%
DPS 0.00 2.00 2.67 0.00 0.00 2.00 2.67 -
NAPS 0.7238 0.7077 0.7074 0.6958 0.6831 0.6679 0.6692 5.36%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.615 0.735 0.81 0.82 0.935 0.705 0.825 -
P/RPS 0.75 0.83 0.93 0.96 1.12 0.79 0.96 -15.16%
P/EPS 8.55 12.29 15.38 14.67 15.38 11.91 15.28 -32.07%
EY 11.69 8.14 6.50 6.82 6.50 8.40 6.54 47.23%
DY 0.00 2.72 3.29 0.00 0.00 2.84 3.23 -
P/NAPS 0.85 1.04 1.15 1.18 1.37 1.06 1.23 -21.81%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 25/02/20 19/11/19 19/08/19 15/05/19 20/02/19 26/11/18 -
Price 0.755 0.79 0.80 0.855 0.90 0.86 0.76 -
P/RPS 0.92 0.89 0.92 1.00 1.08 0.97 0.88 3.00%
P/EPS 10.50 13.21 15.19 15.30 14.80 14.53 14.08 -17.75%
EY 9.52 7.57 6.58 6.54 6.76 6.88 7.10 21.57%
DY 0.00 2.53 3.33 0.00 0.00 2.33 3.51 -
P/NAPS 1.04 1.12 1.13 1.23 1.32 1.29 1.14 -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
Be the first to like this. Showing 0 of 0 comments
Post a Comment