[3A] YoY Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[3A] THREE-A RESOURCES BHD
Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 28.98%
YoY- -0.76%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 574,334 604,190 658,988 497,886 428,674 429,124 423,497 5.20%
PBT 51,476 52,108 57,169 67,361 41,617 36,617 32,392 8.01%
Tax -11,506 -10,282 -15,022 -16,778 -13,080 -10,708 -5,829 11.98%
NP 39,969 41,825 42,146 50,582 28,537 25,909 26,562 7.04%
-
NP to SH 39,969 41,825 42,146 50,582 28,537 25,909 26,562 7.04%
-
Tax Rate 22.35% 19.73% 26.28% 24.91% 31.43% 29.24% 18.00% -
Total Cost 534,365 562,365 616,841 447,304 400,137 403,214 396,934 5.07%
-
Net Worth 470,809 451,493 428,217 404,391 367,183 348,040 329,246 6.13%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 18,256 19,560 16,299 19,609 14,380 13,120 13,120 5.65%
Div Payout % 45.68% 46.77% 38.67% 38.77% 50.39% 50.64% 49.39% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 470,809 451,493 428,217 404,391 367,183 348,040 329,246 6.13%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 492,000 0.00%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.96% 6.92% 6.40% 10.16% 6.66% 6.04% 6.27% -
ROE 8.49% 9.26% 9.84% 12.51% 7.77% 7.44% 8.07% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 117.45 123.56 134.76 101.56 87.44 87.22 86.08 5.31%
EPS 8.17 8.55 8.60 10.32 5.85 5.27 5.40 7.13%
DPS 3.73 4.00 3.33 4.00 2.93 2.67 2.67 5.72%
NAPS 0.9628 0.9233 0.8757 0.8249 0.749 0.7074 0.6692 6.24%
Adjusted Per Share Value based on latest NOSH - 492,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 116.73 122.80 133.94 101.20 87.13 87.22 86.08 5.20%
EPS 8.12 8.50 8.57 10.28 5.80 5.27 5.40 7.02%
DPS 3.71 3.98 3.31 3.99 2.92 2.67 2.67 5.63%
NAPS 0.9569 0.9177 0.8704 0.8219 0.7463 0.7074 0.6692 6.13%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.905 0.81 0.88 0.945 0.81 0.81 0.825 -
P/RPS 0.77 0.66 0.65 0.93 0.93 0.93 0.96 -3.60%
P/EPS 11.07 9.47 10.21 9.16 13.91 15.38 15.28 -5.22%
EY 9.03 10.56 9.79 10.92 7.19 6.50 6.54 5.51%
DY 4.13 4.94 3.79 4.23 3.62 3.29 3.23 4.17%
P/NAPS 0.94 0.88 1.00 1.15 1.08 1.15 1.23 -4.37%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 21/11/23 24/11/22 17/11/21 03/11/20 19/11/19 26/11/18 -
Price 0.845 0.81 0.945 1.00 0.81 0.80 0.76 -
P/RPS 0.72 0.66 0.70 0.98 0.93 0.92 0.88 -3.28%
P/EPS 10.34 9.47 10.96 9.69 13.91 15.19 14.08 -5.01%
EY 9.67 10.56 9.12 10.32 7.19 6.58 7.10 5.27%
DY 4.42 4.94 3.53 4.00 3.62 3.33 3.51 3.91%
P/NAPS 0.88 0.88 1.08 1.21 1.08 1.13 1.14 -4.21%

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