[3A] YoY TTM 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- 3.24%
YoY- -6.92%
Quarter Report
Latest QR
Upcoming QR
3A's Result
3A's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 578,674 486,613 433,338 444,518 409,804 388,783 389,513 6.81%
PBT 60,059 52,647 44,189 38,858 44,212 56,682 36,686 8.55%
Tax -15,870 -12,047 -12,989 -7,514 -10,538 -14,094 -11,284 5.84%
NP 44,189 40,600 31,200 31,344 33,674 42,588 25,402 9.66%
-
NP to SH 44,189 40,600 31,200 31,344 33,674 42,588 25,402 9.66%
-
Tax Rate 26.42% 22.88% 29.39% 19.34% 23.84% 24.87% 30.76% -
Total Cost 534,485 446,013 402,138 413,174 376,130 346,195 364,111 6.60%
-
Net Worth 420,720 391,792 361,304 342,333 320,833 340,218 263,072 8.13%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 14,706 10,785 9,840 9,840 8,855 7,073 5,517 17.74%
Div Payout % 33.28% 26.56% 31.54% 31.39% 26.30% 16.61% 21.72% -
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 420,720 391,792 361,304 342,333 320,833 340,218 263,072 8.13%
NOSH 492,000 492,000 492,000 492,000 492,000 492,000 393,879 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 7.64% 8.34% 7.20% 7.05% 8.22% 10.95% 6.52% -
ROE 10.50% 10.36% 8.64% 9.16% 10.50% 12.52% 9.66% -
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 118.11 99.26 88.39 90.35 83.29 79.02 98.89 3.00%
EPS 9.02 8.28 6.36 6.37 6.84 8.66 6.45 5.74%
DPS 3.00 2.20 2.00 2.00 1.80 1.44 1.40 13.53%
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 117.62 98.91 88.08 90.35 83.29 79.02 79.17 6.81%
EPS 8.98 8.25 6.34 6.37 6.84 8.66 5.16 9.66%
DPS 2.99 2.19 2.00 2.00 1.80 1.44 1.12 17.77%
NAPS 0.8551 0.7963 0.7344 0.6958 0.6521 0.6915 0.5347 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 0.72 0.81 0.89 0.91 1.13 1.66 1.36 -10.05%
P/EPS 9.48 9.66 12.33 12.87 13.73 15.13 20.78 -12.25%
EY 10.55 10.35 8.11 7.77 7.28 6.61 4.81 13.97%
DY 3.51 2.75 2.55 2.44 1.91 1.10 1.04 22.46%
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 0.74 0.83 0.97 0.95 1.14 1.70 1.40 -10.07%
P/EPS 9.70 9.90 13.43 13.42 13.88 15.48 21.40 -12.34%
EY 10.31 10.10 7.44 7.45 7.20 6.46 4.67 14.10%
DY 3.43 2.68 2.34 2.34 1.89 1.07 1.01 22.59%
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