[3A] QoQ Cumulative Quarter Result on 31-Dec-2023 [#4]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
22-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Dec-2023 [#4]
Profit Trend
QoQ- 43.95%
YoY- 28.67%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 603,864 453,143 300,791 152,779 658,702 494,241 321,159 52.16%
PBT 57,422 39,081 20,329 4,777 47,803 42,877 31,959 47.63%
Tax -12,267 -7,712 -4,115 -373 -12,709 -11,267 -8,349 29.15%
NP 45,155 31,369 16,214 4,404 35,094 31,610 23,610 53.89%
-
NP to SH 45,155 31,369 16,214 4,404 35,094 31,610 23,610 53.89%
-
Tax Rate 21.36% 19.73% 20.24% 7.81% 26.59% 26.28% 26.12% -
Total Cost 558,709 421,774 284,577 148,375 623,608 462,631 297,549 52.02%
-
Net Worth 450,613 451,493 436,334 424,500 419,610 428,217 420,720 4.66%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 14,670 14,670 - - 12,225 12,225 - -
Div Payout % 32.49% 46.77% - - 34.84% 38.67% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 450,613 451,493 436,334 424,500 419,610 428,217 420,720 4.66%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.48% 6.92% 5.39% 2.88% 5.33% 6.40% 7.35% -
ROE 10.02% 6.95% 3.72% 1.04% 8.36% 7.38% 5.61% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.49 92.67 61.51 31.24 134.70 101.07 65.55 52.36%
EPS 9.23 6.41 3.32 0.90 7.17 6.45 4.82 54.02%
DPS 3.00 3.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 0.9215 0.9233 0.8923 0.8681 0.8581 0.8757 0.8587 4.80%
Adjusted Per Share Value based on latest NOSH - 492,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 122.74 92.10 61.14 31.05 133.88 100.46 65.28 52.16%
EPS 9.18 6.38 3.30 0.90 7.13 6.42 4.80 53.89%
DPS 2.98 2.98 0.00 0.00 2.48 2.48 0.00 -
NAPS 0.9159 0.9177 0.8869 0.8628 0.8529 0.8704 0.8551 4.67%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.835 0.81 0.76 0.86 0.99 0.88 0.855 -
P/RPS 0.68 0.87 1.24 2.75 0.73 0.87 1.30 -35.00%
P/EPS 9.04 12.63 22.92 95.49 13.79 13.61 17.74 -36.12%
EY 11.06 7.92 4.36 1.05 7.25 7.35 5.64 56.47%
DY 3.59 3.70 0.00 0.00 2.53 2.84 0.00 -
P/NAPS 0.91 0.88 0.85 0.99 1.15 1.00 1.00 -6.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 22/02/24 21/11/23 28/08/23 30/05/23 23/02/23 24/11/22 18/08/22 -
Price 0.90 0.81 0.805 0.795 0.915 0.945 0.875 -
P/RPS 0.73 0.87 1.31 2.54 0.68 0.93 1.33 -32.88%
P/EPS 9.75 12.63 24.28 88.27 12.75 14.62 18.16 -33.86%
EY 10.26 7.92 4.12 1.13 7.84 6.84 5.51 51.18%
DY 3.33 3.70 0.00 0.00 2.73 2.65 0.00 -
P/NAPS 0.98 0.88 0.90 0.92 1.07 1.08 1.02 -2.62%

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