[ARMADA] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -67.64%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,405,539 1,800,511 1,147,438 529,007 2,162,582 1,723,962 1,178,259 60.72%
PBT 709,001 516,927 378,519 191,688 667,896 462,993 297,616 78.09%
Tax 15,655 -4,074 -4,850 -5,408 -110,218 -17,977 -14,121 -
NP 724,656 512,853 373,669 186,280 557,678 445,016 283,495 86.63%
-
NP to SH 732,411 521,730 372,007 185,757 574,066 456,065 302,651 79.96%
-
Tax Rate -2.21% 0.79% 1.28% 2.82% 16.50% 3.88% 4.74% -
Total Cost 1,680,883 1,287,658 773,769 342,727 1,604,904 1,278,946 894,764 52.07%
-
Net Worth 5,085,864 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 27.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 5,085,864 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 27.40%
NOSH 5,918,047 5,918,047 5,918,047 5,907,044 5,907,044 5,907,044 5,894,767 0.26%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 30.12% 28.48% 32.57% 35.21% 25.79% 25.81% 24.06% -
ROE 14.40% 10.14% 7.97% 4.37% 14.75% 12.09% 8.57% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.68 30.45 19.42 8.96 36.67 29.25 20.01 60.27%
EPS 12.38 8.82 6.30 3.14 9.74 7.74 5.14 79.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.87 0.79 0.72 0.66 0.64 0.60 27.04%
Adjusted Per Share Value based on latest NOSH - 5,907,044
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 40.64 30.42 19.38 8.94 36.53 29.12 19.90 60.75%
EPS 12.37 8.81 6.28 3.14 9.70 7.70 5.11 79.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.869 0.7887 0.7185 0.6576 0.6373 0.5969 27.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.48 0.385 0.385 0.41 0.47 0.46 0.45 -
P/RPS 1.18 1.26 1.98 4.58 1.28 1.57 2.25 -34.89%
P/EPS 3.88 4.36 6.12 13.04 4.83 5.95 8.76 -41.80%
EY 25.80 22.92 16.35 7.67 20.71 16.82 11.42 71.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.44 0.49 0.57 0.71 0.72 0.75 -17.65%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 26/08/22 25/05/22 25/02/22 19/11/21 27/08/21 -
Price 0.595 0.44 0.405 0.44 0.50 0.49 0.445 -
P/RPS 1.46 1.44 2.09 4.91 1.36 1.68 2.22 -24.31%
P/EPS 4.80 4.99 6.43 13.99 5.14 6.33 8.66 -32.45%
EY 20.81 20.05 15.54 7.15 19.47 15.79 11.55 47.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.51 0.51 0.61 0.76 0.77 0.74 -4.54%

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