T-O (am): 0.825 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
21 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 142.08 | 7.56 | 5.24 | 3.7% | 0.80 | 1.07 | 1.6% | 6.7% | 56.5% | 65.4% | ||||||||
23 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 139.92 | 16.36 | 12.06 | 8.6% | 1.00 | 2.47 | 5.9% | 5.5% | 4.9% | 2.1% | ||||||||
23 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 148.76 | 14.69 | 12.68 | 8.5% | 1.00 | 2.59 | 1.3% | 2.6% | 8.0% | 187.9% | ||||||||
22 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 150.72 | 18.34 | 13.79 | 9.2% | 0.00 | 2.82 | 1.1% | 8.3% | 9.0% | 295.7% | ||||||||
21 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 152.35 | 18.75 | 15.15 | 9.9% | 3.00 | 3.10 | 2.9% | 12.0% | 28.3% | 89.4% | ||||||||
28 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 148.01 | 15.55 | 11.81 | 8.0% | 0.00 | 2.42 | 3.1% | 10.4% | 168.2% | 9.0% | ||||||||
30 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 152.78 | 4.78 | 4.40 | 2.9% | 0.00 | 0.90 | 7.1% | 2.1% | 26.4% | 65.5% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 164.46 | 4.93 | 3.48 | 2.1% | 0.00 | 0.71 | 5.0% | 15.7% | 56.5% | 59.5% | ||||||||
24 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 173.08 | 10.92 | 8.00 | 4.6% | 2.50 | 1.64 | 4.8% | 50.1% | 26.2% | 33.2% | ||||||||
18 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 165.17 | 14.36 | 10.84 | 6.6% | 0.00 | 2.21 | 5.9% | 25.9% | 15.1% | 14.3% | ||||||||
20 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 155.99 | 17.60 | 12.77 | 8.2% | 0.00 | 2.61 | 9.7% | 23.0% | 48.4% | 4.1% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 142.20 | 11.98 | 8.61 | 6.0% | 0.00 | 1.76 | 23.3% | 24.0% | 28.1% | 1.7% | ||||||||
17 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 115.31 | 16.11 | 11.97 | 10.4% | 3.00 | 2.44 | 12.1% | 1.3% | 5.4% | 103.8% | ||||||||
26 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 131.24 | 17.05 | 12.65 | 9.6% | 0.00 | 2.58 | 3.4% | 22.7% | 4.9% | 89.2% | ||||||||
20 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 126.86 | 17.35 | 13.31 | 10.5% | 0.00 | 2.72 | 10.6% | 26.0% | 52.0% | 50.6% | ||||||||
23 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 114.66 | 9.49 | 8.76 | 7.6% | 0.00 | 1.79 | 0.7% | 0.4% | 49.1% | 12.3% | ||||||||
03 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 113.85 | 8.75 | 5.88 | 5.2% | 2.20 | 1.20 | 6.5% | 2.1% | 12.1% | 3.3% | ||||||||
24 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 106.95 | 9.62 | 6.69 | 6.2% | 0.00 | 1.36 | 6.2% | 0.8% | 24.4% | 6.7% | ||||||||
28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 100.70 | 12.85 | 8.84 | 8.8% | 0.00 | 1.80 | 11.8% | 1.8% | 11.5% | 18.2% | ||||||||
25 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 114.22 | 12.79 | 9.99 | 8.7% | 0.00 | 2.03 | 2.5% | 5.1% | 75.6% | 8.6% | ||||||||
19 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 111.46 | 8.93 | 5.69 | 5.1% | 2.00 | 1.16 | 3.3% | 2.0% | 9.3% | 32.3% | ||||||||
19 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 107.88 | 8.41 | 6.27 | 5.8% | 0.00 | 1.27 | 5.2% | 6.4% | 16.2% | 18.6% | ||||||||
15 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 102.50 | 10.12 | 7.48 | 7.3% | 0.00 | 1.52 | 14.8% | 0.0% | 18.7% | 19.9% | ||||||||
20 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 120.35 | 9.91 | 9.20 | 7.6% | 0.00 | 1.87 | 5.8% | 10.0% | 9.5% | 34.4% | ||||||||
26 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 113.78 | 10.41 | 8.40 | 7.4% | 2.00 | 1.71 | 12.3% | 17.9% | 58.9% | 3.4% | ||||||||
07 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 101.36 | 6.93 | 5.29 | 5.2% | 0.00 | 1.07 | 1.1% | 0.9% | 15.3% | 42.4% | ||||||||
07 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 102.48 | 6.96 | 6.24 | 6.1% | 0.00 | 1.27 | 6.3% | 0.7% | 55.5% | 39.6% | ||||||||
20 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 109.42 | 19.56 | 14.03 | 12.8% | 0.00 | 2.85 | 13.3% | 15.1% | 72.6% | 8.3% | ||||||||
06 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 96.54 | 10.77 | 8.12 | 8.4% | 1.80 | 1.65 | 5.7% | 9.4% | 11.4% | 19.9% | ||||||||
17 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 102.34 | 11.00 | 9.17 | 9.0% | 0.00 | 2.12 | 0.8% | 5.6% | 11.1% | 0.4% | ||||||||
11 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 103.18 | 14.46 | 10.32 | 10.0% | 0.00 | 2.62 | 8.6% | 4.1% | 20.3% | 54.3% | ||||||||
23 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 95.04 | 17.38 | 12.95 | 13.6% | 0.00 | 3.29 | 7.7% | 1.2% | 27.8% | 321.8% | ||||||||
15 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 88.23 | 13.84 | 10.14 | 11.5% | 1.80 | 2.58 | 8.9% | 3.2% | 10.9% | 55.9% | ||||||||
19 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 96.89 | 12.94 | 9.14 | 9.4% | 0.00 | 2.32 | 9.9% | 4.5% | 36.5% | 30.6% | ||||||||
05 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 107.57 | 9.28 | 6.69 | 6.2% | 0.00 | 1.70 | 14.5% | 44.2% | 117.9% | 90.4% | ||||||||
24 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 93.92 | 4.34 | 3.07 | 3.3% | 0.00 | 0.78 | 3.1% | 21.5% | 52.8% | 33.9% | ||||||||
24 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 91.13 | 10.12 | 6.50 | 7.1% | 1.40 | 1.65 | 1.7% | 24.9% | 7.0% | 38.9% | ||||||||
14 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 92.75 | 9.96 | 7.00 | 7.5% | 0.00 | 1.78 | 24.3% | 9.8% | 99.0% | 34.4% | ||||||||
05 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 74.59 | 5.93 | 3.52 | 4.7% | 0.00 | 0.89 | 3.5% | 2.7% | 24.3% | 2.4% | ||||||||
16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 77.30 | 6.95 | 4.65 | 6.0% | 0.00 | 1.18 | 5.9% | 0.7% | 0.8% | 44.0% |
EPS | 8.9 sen |
Trailing PE (Sector Median: 14.4) | 9.3 |
PEG | 9.3 |
Altman Z | 2.1 |
Beaver | 0.194 |
Current Ratio | 7.47 |
Debt-Equity (DE) Ratio | 0.13 |
FCF Yield | 2.44 % |
Revenue QoQ | 1.55 % |
Revenue YoY | -6.74% |
Profit QoQ | -56.53 % |
Profit YoY | -65.42 % |
Profit Margin (Sector Median: 5.0) | 7.53 % |
ROE (ROIC: 11.46) | 11.53 % |
Dividend Per Share (DPS) | 2.8 sen |
Dividend Yield (DY) | 3.39 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 14.4) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.0) | |
ROE (ROIC: 10.78) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.96 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 5.24 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 50.06 |
Expected Revenue (M) | 1227.0 |
Expected Growth (%) | 15.0 |
No transaction in the last 2 months.
Market Cap: 405 M.
Market Cap Class: Small caps
Number of Shares: 492 M.
Adjusted Float: 58.5%.
Stock highly correlated with
EDUSPEC (91%)
MFCB (91%)
FBMMSCAP (90%)
FBMMSCS (90%)
3A focused on its core strength in the Food & Beverage industry through its wholly-owned subsidiary, SSSFI. SSSFI is one of the leading Food & Beverage ingredients manufacturers in the country with products ranging like caramel colour(full range), glucose syrup; high maltose syrup and many more.
Sectors: Food & Beverages, Consumer Products & Services
Code: 0012
Website: http://www.three-a.com.my
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 31-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Fang Chew Ham Holdings Sdn Bhd | 20.61% | 83.66 |
Wilmar International Limited | 15.75% | 63.93 |
Teo Kwee Hock | 10.69% | 43.37 |
Teo Siew Lai | 4.9% | 19.89 |
Eastspring Investments Small-Cap Fund | 3.53% | 14.33 |
Foong Chiew Fatt | 3.32% | 13.48 |
Fong Chu King @ Tong Chu King | 2.8% | 11.37 |
Fong Chiew Hean Holdings Sdn Bhd | 2.09% | 8.48 |
Dato Sri Tan How Yap | 1.47% | 5.97 |
Norges Bank | 1.23% | 4.99 |
KWAP | 0.93% | 3.77 |
Tabung Haji | 0.84% | 3.41 |
Fong Peng Man | 0.83% | 3.37 |
Yoong Kah Yin | 0.66% | 2.68 |
Etiqa Life Insurance Berhad | 0.56% | 2.27 |
Chong Cheong Leong | 0.54% | 2.19 |
Ng Faai @ Ng Yoke Pei | 0.46% | 1.87 |
T.B.R Shopping Centre (M) Sdn Bhd | 0.45% | 1.83 |
Chan Chai Bee | 0.41% | 1.66 |
Loh Chooi Teng | 0.41% | 1.66 |
Employees Provident Fund Board | 0.41% | 1.66 |
Chan Chu Wei | 0.4% | 1.62 |
Tan Ah Chai | 0.38% | 1.54 |
Chan Seong Kun | 0.37% | 1.5 |
Chin Swee Chew | 0.37% | 1.5 |
Tan Boon Seong | 0.36% | 1.46 |
Kawan Food Manufacturing Sdn Bhd | 0.36% | 1.46 |