[3A] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 11.02%
YoY- -24.6%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 453,143 300,791 152,779 658,702 494,241 321,159 155,992 103.45%
PBT 39,081 20,329 4,777 47,803 42,877 31,959 17,596 70.14%
Tax -7,712 -4,115 -373 -12,709 -11,267 -8,349 -4,825 36.66%
NP 31,369 16,214 4,404 35,094 31,610 23,610 12,771 81.94%
-
NP to SH 31,369 16,214 4,404 35,094 31,610 23,610 12,771 81.94%
-
Tax Rate 19.73% 20.24% 7.81% 26.59% 26.28% 26.12% 27.42% -
Total Cost 421,774 284,577 148,375 623,608 462,631 297,549 143,221 105.31%
-
Net Worth 451,493 436,334 424,500 419,610 428,217 420,720 411,058 6.44%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,670 - - 12,225 12,225 - - -
Div Payout % 46.77% - - 34.84% 38.67% - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 451,493 436,334 424,500 419,610 428,217 420,720 411,058 6.44%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 6.92% 5.39% 2.88% 5.33% 6.40% 7.35% 8.19% -
ROE 6.95% 3.72% 1.04% 8.36% 7.38% 5.61% 3.11% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 92.67 61.51 31.24 134.70 101.07 65.55 31.82 103.80%
EPS 6.41 3.32 0.90 7.17 6.45 4.82 2.61 81.93%
DPS 3.00 0.00 0.00 2.50 2.50 0.00 0.00 -
NAPS 0.9233 0.8923 0.8681 0.8581 0.8757 0.8587 0.8385 6.62%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 92.10 61.14 31.05 133.88 100.46 65.28 31.71 103.43%
EPS 6.38 3.30 0.90 7.13 6.42 4.80 2.60 81.82%
DPS 2.98 0.00 0.00 2.48 2.48 0.00 0.00 -
NAPS 0.9177 0.8869 0.8628 0.8529 0.8704 0.8551 0.8355 6.44%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.81 0.76 0.86 0.99 0.88 0.855 0.955 -
P/RPS 0.87 1.24 2.75 0.73 0.87 1.30 3.00 -56.15%
P/EPS 12.63 22.92 95.49 13.79 13.61 17.74 36.66 -50.82%
EY 7.92 4.36 1.05 7.25 7.35 5.64 2.73 103.27%
DY 3.70 0.00 0.00 2.53 2.84 0.00 0.00 -
P/NAPS 0.88 0.85 0.99 1.15 1.00 1.00 1.14 -15.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 21/11/23 28/08/23 30/05/23 23/02/23 24/11/22 18/08/22 20/05/22 -
Price 0.81 0.805 0.795 0.915 0.945 0.875 0.865 -
P/RPS 0.87 1.31 2.54 0.68 0.93 1.33 2.72 -53.19%
P/EPS 12.63 24.28 88.27 12.75 14.62 18.16 33.20 -47.46%
EY 7.92 4.12 1.13 7.84 6.84 5.51 3.01 90.48%
DY 3.70 0.00 0.00 2.73 2.65 0.00 0.00 -
P/NAPS 0.88 0.90 0.92 1.07 1.08 1.02 1.03 -9.95%

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