[3A] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -2.46%
YoY- 67.22%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 601,582 642,318 516,200 415,304 420,760 407,678 411,040 6.55%
PBT 40,658 63,918 68,812 44,934 37,076 27,766 50,924 -3.68%
Tax -8,230 -16,698 -16,880 -13,878 -9,580 -4,720 -11,930 -5.99%
NP 32,428 47,220 51,932 31,056 27,496 23,046 38,994 -3.02%
-
NP to SH 32,428 47,220 51,932 31,056 27,496 23,046 38,994 -3.02%
-
Tax Rate 20.24% 26.12% 24.53% 30.89% 25.84% 17.00% 23.43% -
Total Cost 569,154 595,098 464,268 384,248 393,264 384,632 372,046 7.33%
-
Net Worth 436,334 420,720 391,792 361,304 342,333 320,833 340,218 4.23%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 436,334 420,720 391,792 361,304 342,333 320,833 340,218 4.23%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.39% 7.35% 10.06% 7.48% 6.53% 5.65% 9.49% -
ROE 7.43% 11.22% 13.25% 8.60% 8.03% 7.18% 11.46% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 123.02 131.10 105.30 84.71 85.52 82.86 83.54 6.65%
EPS 6.64 9.64 10.60 6.32 5.58 4.68 9.66 -6.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8923 0.8587 0.7992 0.737 0.6958 0.6521 0.6915 4.33%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 122.27 130.55 104.92 84.41 85.52 82.86 83.54 6.55%
EPS 6.59 9.60 10.56 6.31 5.58 4.68 9.66 -6.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8869 0.8551 0.7963 0.7344 0.6958 0.6521 0.6915 4.23%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.76 0.855 0.80 0.785 0.82 0.94 1.31 -
P/RPS 0.62 0.65 0.76 0.93 0.96 1.13 1.57 -14.33%
P/EPS 11.46 8.87 7.55 12.39 14.67 20.07 16.53 -5.91%
EY 8.73 11.27 13.24 8.07 6.82 4.98 6.05 6.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.00 1.00 1.07 1.18 1.44 1.89 -12.46%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 18/08/22 26/08/21 24/08/20 19/08/19 07/08/18 17/08/17 -
Price 0.805 0.875 0.82 0.855 0.855 0.95 1.34 -
P/RPS 0.65 0.67 0.78 1.01 1.00 1.15 1.60 -13.93%
P/EPS 12.14 9.08 7.74 13.50 15.30 20.28 16.91 -5.37%
EY 8.24 11.01 12.92 7.41 6.54 4.93 5.91 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 1.03 1.16 1.23 1.46 1.94 -12.01%

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