[ARMADA] QoQ Cumulative 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- 50.69%
YoY- 2555.26%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,147,438 529,007 2,162,582 1,723,962 1,178,259 562,703 2,339,889 -37.89%
PBT 378,519 191,688 667,896 462,993 297,616 183,964 127,609 106.85%
Tax -4,850 -5,408 -110,218 -17,977 -14,121 -24,365 -15,364 -53.73%
NP 373,669 186,280 557,678 445,016 283,495 159,599 112,245 123.44%
-
NP to SH 372,007 185,757 574,066 456,065 302,651 162,794 125,569 106.68%
-
Tax Rate 1.28% 2.82% 16.50% 3.88% 4.74% 13.24% 12.04% -
Total Cost 773,769 342,727 1,604,904 1,278,946 894,764 403,104 2,227,644 -50.68%
-
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 7.97% 4.37% 14.75% 12.09% 8.57% 4.77% 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 19.42 8.96 36.67 29.25 20.01 9.56 39.78 -38.08%
EPS 6.30 3.14 9.74 7.74 5.14 2.77 2.13 106.46%
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 19.36 8.92 36.48 29.08 19.88 9.49 39.47 -37.88%
EPS 6.28 3.13 9.68 7.69 5.11 2.75 2.12 106.67%
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 1.98 4.58 1.28 1.57 2.25 4.39 0.88 71.96%
P/EPS 6.12 13.04 4.83 5.95 8.76 15.19 16.40 -48.26%
EY 16.35 7.67 20.71 16.82 11.42 6.59 6.10 93.30%
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 2.09 4.91 1.36 1.68 2.22 4.76 0.99 64.79%
P/EPS 6.43 13.99 5.14 6.33 8.66 16.45 18.51 -50.67%
EY 15.54 7.15 19.47 15.79 11.55 6.08 5.40 102.71%
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