KLSE (MYR): 3A (0012)
You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!
Last Price
0.885
Today's Change
+0.01 (1.14%)
Day's Change
0.865 - 0.90
Trading Volume
159,800
Market Cap
435 Million
NOSH
492 Million
Latest Quarter
31-Mar-2024 [#1]
Announcement Date
23-May-2024
Next Quarter
30-Jun-2024
Est. Ann. Date
28-Aug-2024
Est. Ann. Due Date
29-Aug-2024
QoQ | YoY
-8.02% | 187.92%
Revenue | NP to SH
599,842.000 | 53,431.000
RPS | P/RPS
121.92 Cent | 0.73
EPS | P/E | EY
10.86 Cent | 8.15 | 12.27%
DPS | DY | Payout %
3.98 Cent | 4.50% | 36.61%
NAPS | P/NAPS
0.94 | 0.94
QoQ | YoY
18.33% | 99.91%
NP Margin | ROE
8.91% | 11.53%
F.Y. | Ann. Date
31-Mar-2024 | 23-May-2024
Latest Audited Result
31-Dec-2023
Announcement Date
30-Apr-2024
Next Audited Result
31-Dec-2024
Est. Ann. Date
30-Apr-2025
Est. Ann. Due Date
29-Jun-2025
Revenue | NP to SH
603,864.000 | 45,155.000
RPS | P/RPS
122.74 Cent | 0.72
EPS | P/E | EY
9.18 Cent | 9.64 | 10.37%
DPS | DY | Payout %
2.98 Cent | 3.37% | 32.49%
NAPS | P/NAPS
0.92 | 0.97
YoY
28.67%
NP Margin | ROE
7.48% | 10.02%
F.Y. | Ann. Date
31-Dec-2023 | 22-Feb-2024
Revenue | NP to SH
595,028.000 | 50,720.000
RPS | P/RPS
120.94 Cent | 0.73
EPS | P/E | EY
10.31 Cent | 8.58 | 11.65%
DPS | DY | Payout %
-
NAPS | P/NAPS
-
QoQ | YoY
12.32% | 187.92%
NP Margin | ROE
8.52% | 10.95%
F.Y. | Ann. Date
31-Mar-2024 | 23-May-2024
Last 10 FY Result | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | 595,028 | 599,842 | 603,864 | 658,702 | 515,615 | 436,166 | 436,066 | 437,977 | 411,485 | 387,718 | 352,400 | 311,410 | 7.63% | |
PBT | 58,760 | 67,335 | 57,422 | 47,803 | 62,506 | 40,708 | 40,258 | 34,204 | 55,791 | 53,448 | 30,350 | 26,186 | 9.11% | |
Tax | -8,040 | -13,904 | -12,267 | -12,709 | -15,961 | -10,546 | -10,840 | -5,084 | -14,143 | -14,527 | -10,266 | -8,056 | 4.78% | |
NP | 50,720 | 53,431 | 45,155 | 35,094 | 46,545 | 30,162 | 29,418 | 29,120 | 41,648 | 38,921 | 20,084 | 18,130 | 10.66% | |
- | ||||||||||||||
NP to SH | 50,720 | 53,431 | 45,155 | 35,094 | 46,545 | 30,162 | 29,418 | 29,120 | 41,648 | 38,921 | 20,084 | 18,130 | 10.66% | |
- | ||||||||||||||
Tax Rate | 13.68% | 20.65% | 21.36% | 26.59% | 25.54% | 25.91% | 26.93% | 14.86% | 25.35% | 27.18% | 33.83% | 30.76% | - | |
Total Cost | 544,308 | 546,411 | 558,709 | 623,608 | 469,070 | 406,004 | 406,648 | 408,857 | 369,837 | 348,797 | 332,316 | 293,280 | 7.41% | |
- | ||||||||||||||
Net Worth | 463,278 | 463,278 | 450,613 | 419,610 | 398,312 | 365,173 | 348,188 | 328,606 | 309,320 | 27,937,326 | 248,293 | 231,560 | 7.67% |
Equity | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Net Worth | 463,278 | 463,278 | 450,613 | 419,610 | 398,312 | 365,173 | 348,188 | 328,606 | 309,320 | 27,937,326 | 248,293 | 231,560 | 7.67% | |
NOSH | 492,000 | 492,000 | 492,000 | 492,000 | 492,000 | 492,000 | 492,000 | 492,000 | 492,000 | 393,538 | 393,803 | 393,275 | 2.51% |
Ratio Analysis | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
NP Margin | 8.52% | 8.91% | 7.48% | 5.33% | 9.03% | 6.92% | 6.75% | 6.65% | 10.12% | 10.04% | 5.70% | 5.82% | - | |
ROE | 10.95% | 11.53% | 10.02% | 8.36% | 11.69% | 8.26% | 8.45% | 8.86% | 13.46% | 0.14% | 8.09% | 7.83% | - |
Per Share | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 121.68 | 122.67 | 123.49 | 134.70 | 105.18 | 88.97 | 88.63 | 89.02 | 83.64 | 98.52 | 89.49 | 79.18 | 5.05% | |
EPS | 10.36 | 10.93 | 9.23 | 7.17 | 9.49 | 6.16 | 5.98 | 5.92 | 9.20 | 9.89 | 5.10 | 4.61 | 8.01% | |
DPS | 4.00 | 4.00 | 3.00 | 2.50 | 3.00 | 2.20 | 2.00 | 2.00 | 1.80 | 1.80 | 0.00 | 0.00 | - | |
NAPS | 0.9474 | 0.9474 | 0.9215 | 0.8581 | 0.8125 | 0.7449 | 0.7077 | 0.6679 | 0.6287 | 70.99 | 0.6305 | 0.5888 | 5.09% |
Adjusted Per Share Value based on latest NOSH - 492,000 | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
RPS | 120.94 | 121.92 | 122.74 | 133.88 | 104.80 | 88.65 | 88.63 | 89.02 | 83.64 | 78.80 | 71.63 | 63.29 | 7.63% | |
EPS | 10.31 | 10.86 | 9.18 | 7.13 | 9.46 | 6.13 | 5.98 | 5.92 | 9.20 | 7.91 | 4.08 | 3.68 | 10.68% | |
DPS | 3.98 | 3.98 | 2.98 | 2.48 | 2.99 | 2.19 | 2.00 | 2.00 | 1.80 | 1.44 | 0.00 | 0.00 | - | |
NAPS | 0.9416 | 0.9416 | 0.9159 | 0.8529 | 0.8096 | 0.7422 | 0.7077 | 0.6679 | 0.6287 | 56.7832 | 0.5047 | 0.4707 | 7.67% |
Price Multiplier on Financial Quarter End Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 29/03/24 | 29/03/24 | 29/12/23 | 30/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 29/12/17 | 30/12/16 | 31/12/15 | 31/12/14 | - | |
Price | 0.92 | 0.92 | 0.835 | 0.99 | 1.01 | 0.845 | 0.735 | 0.705 | 1.00 | 1.31 | 1.05 | 0.875 | - | |
P/RPS | 0.76 | 0.75 | 0.68 | 0.73 | 0.96 | 0.95 | 0.83 | 0.79 | 1.20 | 1.33 | 1.17 | 1.11 | -5.29% | |
P/EPS | 8.87 | 8.42 | 9.04 | 13.79 | 10.64 | 13.73 | 12.29 | 11.91 | 11.81 | 13.25 | 20.59 | 18.98 | -7.90% | |
EY | 11.27 | 11.88 | 11.06 | 7.25 | 9.40 | 7.28 | 8.14 | 8.40 | 8.47 | 7.55 | 4.86 | 5.27 | 8.58% | |
DY | 4.35 | 4.35 | 3.59 | 2.53 | 2.97 | 2.60 | 2.72 | 2.84 | 1.80 | 1.37 | 0.00 | 0.00 | - | |
P/NAPS | 0.97 | 0.97 | 0.91 | 1.15 | 1.24 | 1.13 | 1.04 | 1.06 | 1.59 | 0.02 | 1.67 | 1.49 | -5.32% |
Price Multiplier on Announcement Date | ||||||||||||||
AQR | T4Q | 31/12/23 | 31/12/22 | 31/12/21 | 31/12/20 | 31/12/19 | 31/12/18 | 31/12/17 | 31/12/16 | 31/12/15 | 31/12/14 | CAGR | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Date | 23/05/24 | 23/05/24 | 22/02/24 | 23/02/23 | 24/02/22 | 23/02/21 | 25/02/20 | 20/02/19 | 20/02/18 | 23/02/17 | 24/02/16 | 16/02/15 | - | |
Price | 0.95 | 0.95 | 0.90 | 0.915 | 1.14 | 0.805 | 0.79 | 0.86 | 0.98 | 1.37 | 1.09 | 1.00 | - | |
P/RPS | 0.78 | 0.77 | 0.73 | 0.68 | 1.08 | 0.90 | 0.89 | 0.97 | 1.17 | 1.39 | 1.22 | 1.26 | -5.88% | |
P/EPS | 9.16 | 8.69 | 9.75 | 12.75 | 12.01 | 13.08 | 13.21 | 14.53 | 11.58 | 13.85 | 21.37 | 21.69 | -8.49% | |
EY | 10.92 | 11.50 | 10.26 | 7.84 | 8.33 | 7.64 | 7.57 | 6.88 | 8.64 | 7.22 | 4.68 | 4.61 | 9.29% | |
DY | 4.21 | 4.21 | 3.33 | 2.73 | 2.63 | 2.73 | 2.53 | 2.33 | 1.84 | 1.31 | 0.00 | 0.00 | - | |
P/NAPS | 1.00 | 1.00 | 0.98 | 1.07 | 1.40 | 1.08 | 1.12 | 1.29 | 1.56 | 0.02 | 1.73 | 1.70 | -5.93% |
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.
The management does not like to share more information (even at AGM!).
2023-02-27 19:58
Anyone here attend today AGM.?Did u guys raise up any concern regarding the benefits of the minor share holder?
2023-05-26 20:35
Revenue RM 152,779 ,PBT RM 4,77, NP RM 4,404. Compared to last qtr not that fantastic . Dismay as the counter keeps underperformed zzzz and lackluster compared to others of same trade...
2023-05-31 16:27
Wilmar increased their stakes in 3A . They should just do a takeover offer. Just a drop in the ocean of their balance sheet.
2023-08-03 12:29
Once a year dividend is declared.
21-Nov-2023 05-Dec-2023 DIVIDEND Interim Dividend RM 0.0250
21-Nov-2023 05-Dec-2023 DIVIDEND Special Dividend RM 0.0050
2023-11-22 11:59
katara. .it will be a good year for 3A if TEO KWEE HOCK ceased to be a share holder of 3A.This guy always come out kacau when there is any good news on 3A.
2024-02-23 16:21
2024 will be a good year for 3A .. i predict fy24 net profit will be about 55m
2024-02-25 20:48
3A will spike up if the management can change its dividend policy from yearly basis to quarterly basis. OFI , BPPLAS, WELLCALL ,POHUAT & ABLEGLOB are among good examples..
2024-03-15 16:19
i believe profit gonna break historical high in FY2024 as major raw materials price started to stabilized or retreated,while products sales remain strong.At RM0.91,just buy and wait for home run.
2024-03-18 00:41
hopefully wilmar will take over 3A sooner or later,as there are good synergy between them and wilmar having excellent track record in business development and expansion,and i dont think a commercial giant like wilmar will continue to satisfied with associate status in 3A.
2024-03-18 00:55
3A will spike up if
1)TEO KWEE HOCK no longer a major share holder
2)the management can change its dividend policy from yearly basis to quarterly basis. OFI , BPPLAS, WELLCALL ,POHUAT & ABLEGLOB are among good examples
3)propose share bonus of 1:4 in the coming AGM
2024-03-21 12:03
From my past experience following this stock, Mr Teo not accumulating but playing contra gain by accumulating below myr0.93 range & sold out at the range of 10% par profit , his shareholding always at the range of 9.5-10.5%. Wilmar is accumulating .....
2024-03-22 09:14
If institution & foreign fund buy in, 3A will fly to myr2 , your tp 1.3 easily hit
2024-03-25 15:19
Let's see Teo Wanna sell or buy..Ah Teo has been playing this trick for more than 4 years
2 months ago
useless management never look at the share price performance as one of the KPI, & let this CB Teo manipulate the stock movement
2 months ago
useless management never look at the share price performance as one of the KPI, & let this CB Teo manipulate the stock movement
2 months ago
ah teo always take granted to unload 3A share when there is a tiny price movement, those stock holding by ah teo all cant go up de ( ofi, ayer,fiamma,elk desa,crescendo,maxim global,sab,dutaland,pohkong, fajar,asiafile,muda,guoco land)
2 months ago
Ah Teo as expected plays some sell dan buy, really salute Ah Teo. I will soon say goodbye to your excellent company. kicap ah, syrup,soya ah,caremel all this Ah Teo can mix and make a delicious cuisine for all the fooled retail investors.
2 months ago
during agm time, one of the share holder raise the concern about the share price stagnant. but seems like management also never border to look into the way to lift up the share price. Better delisted the company since company is cash rich , debt free , & no concern on max shareholder value
2 months ago
typical value trap company with low PE , tiny dividend & no growth prospect. What management know only syok sendiri
2 months ago
skc761103, you are correct, when selling this stock, I found something fishy, someone was collecting.. maybe a year or years, it will be privatised
1 month ago
ybss99 banker & major share holder is accumulating slowly before they can push up the share price. the problem is we dont know when it will happen. better switch on to tech sector stocks more faster for capital gain. REIT also better than this 3A & it should change its name to 3Z as it dont deserve the "triple A"
1 month ago
Buy call 3A 93 cents
Lower in 80 cents range also buy.
Long term 6 month below.
20/6/24 9.13pm
1 month ago
skc761103
Life is full of hope and disappointment, important is must admit I m not study deep enough.CHEER UP Guys
2023-02-26 20:21