[3A] YoY Cumulative 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- 83.8%
YoY- 19.31%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 321,159 258,100 207,652 210,380 203,839 205,520 204,455 7.81%
PBT 31,959 34,406 22,467 18,538 13,883 25,462 22,228 6.23%
Tax -8,349 -8,440 -6,939 -4,790 -2,360 -5,965 -6,398 4.53%
NP 23,610 25,966 15,528 13,748 11,523 19,497 15,830 6.88%
-
NP to SH 23,610 25,966 15,528 13,748 11,523 19,497 15,830 6.88%
-
Tax Rate 26.12% 24.53% 30.89% 25.84% 17.00% 23.43% 28.78% -
Total Cost 297,549 232,134 192,124 196,632 192,316 186,023 188,625 7.88%
-
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,006 8.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,006 8.14%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,781 3.77%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 7.35% 10.06% 7.48% 6.53% 5.65% 9.49% 7.74% -
ROE 5.61% 6.63% 4.30% 4.02% 3.59% 5.73% 6.02% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.55 52.65 42.36 42.76 41.43 41.77 51.92 3.95%
EPS 4.82 5.30 3.16 2.79 2.34 4.83 4.02 3.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8587 0.7992 0.737 0.6958 0.6521 0.6915 0.6679 4.27%
Adjusted Per Share Value based on latest NOSH - 492,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 65.28 52.46 42.21 42.76 41.43 41.77 41.56 7.81%
EPS 4.80 5.28 3.16 2.79 2.34 4.83 3.22 6.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.7963 0.7344 0.6958 0.6521 0.6915 0.5346 8.13%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.855 0.80 0.785 0.82 0.94 1.31 1.34 -
P/RPS 1.30 1.52 1.85 1.92 2.27 3.14 2.58 -10.79%
P/EPS 17.74 15.10 24.78 29.35 40.14 33.06 33.33 -9.97%
EY 5.64 6.62 4.03 3.41 2.49 3.03 3.00 11.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.00 1.07 1.18 1.44 1.89 2.01 -10.97%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 18/08/22 26/08/21 24/08/20 19/08/19 07/08/18 17/08/17 19/08/16 -
Price 0.875 0.82 0.855 0.855 0.95 1.34 1.38 -
P/RPS 1.33 1.56 2.02 2.00 2.29 3.21 2.66 -10.90%
P/EPS 18.16 15.48 26.99 30.60 40.56 33.81 34.33 -10.06%
EY 5.51 6.46 3.70 3.27 2.47 2.96 2.91 11.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.03 1.16 1.23 1.46 1.94 2.07 -11.12%

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