[ARMADA] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 0.46%
YoY- 2555.26%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,294,876 2,116,028 2,162,582 2,298,616 2,356,518 2,250,812 2,339,889 -1.29%
PBT 757,038 766,752 667,896 617,324 595,232 735,856 127,609 228.78%
Tax -9,700 -21,632 -110,218 -23,969 -28,242 -97,460 -15,364 -26.46%
NP 747,338 745,120 557,678 593,354 566,990 638,396 112,245 255.14%
-
NP to SH 744,014 743,028 574,066 608,086 605,302 651,176 125,569 228.50%
-
Tax Rate 1.28% 2.82% 16.50% 3.88% 4.74% 13.24% 12.04% -
Total Cost 1,547,538 1,370,908 1,604,904 1,705,261 1,789,528 1,612,416 2,227,644 -21.61%
-
Net Worth 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 30.97%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 30.97%
NOSH 5,918,047 5,907,044 5,907,044 5,907,044 5,894,767 5,885,895 5,885,895 0.36%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 32.57% 35.21% 25.79% 25.81% 24.06% 28.36% 4.80% -
ROE 15.94% 17.47% 14.75% 16.12% 17.13% 19.07% 4.03% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.83 35.82 36.67 38.99 40.02 38.24 39.78 -1.60%
EPS 12.60 12.56 9.74 10.32 10.28 11.08 2.13 228.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.72 0.66 0.64 0.60 0.58 0.53 30.58%
Adjusted Per Share Value based on latest NOSH - 5,907,044
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 38.71 35.70 36.48 38.78 39.75 37.97 39.47 -1.29%
EPS 12.55 12.53 9.68 10.26 10.21 10.98 2.12 228.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7175 0.6567 0.6364 0.596 0.5759 0.526 30.96%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.41 0.47 0.46 0.45 0.42 0.35 -
P/RPS 0.99 1.14 1.28 1.18 1.12 1.10 0.88 8.19%
P/EPS 3.06 3.26 4.83 4.46 4.38 3.80 16.40 -67.44%
EY 32.70 30.68 20.71 22.43 22.84 26.34 6.10 207.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.71 0.72 0.75 0.72 0.66 -18.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 25/02/22 19/11/21 27/08/21 25/05/21 26/02/21 -
Price 0.405 0.44 0.50 0.49 0.445 0.455 0.395 -
P/RPS 1.04 1.23 1.36 1.26 1.11 1.19 0.99 3.34%
P/EPS 3.22 3.50 5.14 4.75 4.33 4.11 18.51 -68.93%
EY 31.09 28.59 19.47 21.05 23.10 24.32 5.40 222.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.76 0.77 0.74 0.78 0.75 -22.72%

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