[ARMADA] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
16-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 49.67%
YoY- 18.73%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 578,859 635,538 622,983 524,795 441,324 543,987 605,028 -2.90%
PBT 270,233 270,231 -174,828 165,043 105,897 200,030 192,074 25.58%
Tax -1,778 -7,123 65 -292 1,238 -4,116 19,729 -
NP 268,455 263,108 -174,763 164,751 107,135 195,914 211,803 17.13%
-
NP to SH 265,958 240,543 -165,487 177,766 118,770 201,010 210,681 16.82%
-
Tax Rate 0.66% 2.64% - 0.18% -1.17% 2.06% -10.27% -
Total Cost 310,404 372,430 797,746 360,044 334,189 348,073 393,225 -14.59%
-
Net Worth 6,220,397 5,981,892 5,565,351 5,919,886 5,740,918 5,267,061 5,085,864 14.38%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 6,220,397 5,981,892 5,565,351 5,919,886 5,740,918 5,267,061 5,085,864 14.38%
NOSH 5,927,875 5,922,666 5,922,666 5,922,666 5,922,666 5,918,047 5,918,047 0.11%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 46.38% 41.40% -28.05% 31.39% 24.28% 36.01% 35.01% -
ROE 4.28% 4.02% -2.97% 3.00% 2.07% 3.82% 4.14% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.77 10.73 10.52 8.86 7.46 9.19 10.23 -3.02%
EPS 4.49 4.06 -2.80 3.00 2.01 3.40 3.56 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.01 0.94 1.00 0.97 0.89 0.86 14.24%
Adjusted Per Share Value based on latest NOSH - 5,922,666
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 9.78 10.74 10.52 8.87 7.46 9.19 10.22 -2.89%
EPS 4.49 4.06 -2.80 3.00 2.01 3.40 3.56 16.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0508 1.0105 0.9402 1.0001 0.9698 0.8898 0.8592 14.37%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.56 0.58 0.495 0.565 0.47 0.63 0.48 -
P/RPS 5.73 5.41 4.70 6.37 6.30 6.85 4.69 14.29%
P/EPS 12.47 14.28 -17.71 18.82 23.42 18.55 13.47 -5.01%
EY 8.02 7.00 -5.65 5.31 4.27 5.39 7.42 5.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.53 0.57 0.48 0.71 0.56 -3.60%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 30/05/24 28/02/24 16/11/23 25/08/23 25/05/23 24/02/23 -
Price 0.505 0.585 0.52 0.545 0.50 0.655 0.595 -
P/RPS 5.17 5.45 4.94 6.15 6.71 7.13 5.82 -7.59%
P/EPS 11.25 14.40 -18.60 18.15 24.92 19.28 16.70 -23.17%
EY 8.89 6.94 -5.38 5.51 4.01 5.19 5.99 30.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.58 0.55 0.55 0.52 0.74 0.69 -21.50%

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