[ARMADA] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 40.38%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,510,106 985,311 543,987 2,405,539 1,800,511 1,147,438 529,007 101.10%
PBT 470,970 305,927 200,030 709,001 516,927 378,519 191,688 81.98%
Tax -3,170 -2,878 -4,116 15,655 -4,074 -4,850 -5,408 -29.93%
NP 467,800 303,049 195,914 724,656 512,853 373,669 186,280 84.65%
-
NP to SH 497,546 319,780 201,010 732,411 521,730 372,007 185,757 92.75%
-
Tax Rate 0.67% 0.94% 2.06% -2.21% 0.79% 1.28% 2.82% -
Total Cost 1,042,306 682,262 348,073 1,680,883 1,287,658 773,769 342,727 109.76%
-
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
NOSH 5,922,666 5,922,666 5,918,047 5,918,047 5,918,047 5,918,047 5,907,044 0.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 30.98% 30.76% 36.01% 30.12% 28.48% 32.57% 35.21% -
ROE 8.40% 5.57% 3.82% 14.40% 10.14% 7.97% 4.37% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.51 16.65 9.19 40.68 30.45 19.42 8.96 100.75%
EPS 8.40 5.40 3.40 12.38 8.82 6.30 3.14 92.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.89 0.86 0.87 0.79 0.72 24.45%
Adjusted Per Share Value based on latest NOSH - 5,918,047
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 25.51 16.65 9.19 40.64 30.42 19.38 8.94 101.05%
EPS 8.41 5.40 3.40 12.37 8.81 6.28 3.14 92.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0001 0.9698 0.8898 0.8592 0.869 0.7887 0.7185 24.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.565 0.47 0.63 0.48 0.385 0.385 0.41 -
P/RPS 2.21 2.82 6.85 1.18 1.26 1.98 4.58 -38.45%
P/EPS 6.72 8.70 18.55 3.88 4.36 6.12 13.04 -35.69%
EY 14.88 11.50 5.39 25.80 22.92 16.35 7.67 55.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.71 0.56 0.44 0.49 0.57 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 25/08/23 25/05/23 24/02/23 24/11/22 26/08/22 25/05/22 -
Price 0.545 0.50 0.655 0.595 0.44 0.405 0.44 -
P/RPS 2.14 3.00 7.13 1.46 1.44 2.09 4.91 -42.48%
P/EPS 6.48 9.25 19.28 4.80 4.99 6.43 13.99 -40.10%
EY 15.42 10.81 5.19 20.81 20.05 15.54 7.15 66.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.74 0.69 0.51 0.51 0.61 -6.66%

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