[ARMADA] QoQ 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- 57.42%
YoY- 14.11%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 605,028 653,073 618,431 529,007 513,054 545,703 615,556 -1.14%
PBT 192,074 138,408 186,831 191,688 139,791 165,377 113,652 41.74%
Tax 19,729 776 558 -5,408 -27,129 -3,856 10,244 54.61%
NP 211,803 139,184 187,389 186,280 112,662 161,521 123,896 42.83%
-
NP to SH 210,681 149,723 186,250 185,757 118,001 153,414 139,857 31.31%
-
Tax Rate -10.27% -0.56% -0.30% 2.82% 19.41% 2.33% -9.01% -
Total Cost 393,225 513,889 431,042 342,727 400,392 384,182 491,660 -13.80%
-
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 35.01% 21.31% 30.30% 35.21% 21.96% 29.60% 20.13% -
ROE 4.14% 2.91% 3.99% 4.37% 3.03% 4.07% 3.96% -
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 10.23 11.05 10.47 8.96 8.70 9.26 10.45 -1.40%
EPS 3.56 2.53 3.15 3.14 2.00 2.60 2.38 30.69%
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 10.22 11.03 10.45 8.94 8.67 9.22 10.40 -1.15%
EPS 3.56 2.53 3.15 3.14 1.99 2.59 2.36 31.43%
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 4.69 3.49 3.68 4.58 5.40 4.97 4.30 5.94%
P/EPS 13.47 15.20 12.22 13.04 23.49 17.68 18.95 -20.30%
EY 7.42 6.58 8.19 7.67 4.26 5.66 5.28 25.38%
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 5.82 3.98 3.87 4.91 5.75 5.29 4.26 23.05%
P/EPS 16.70 17.38 12.85 13.99 24.99 18.83 18.74 -7.37%
EY 5.99 5.76 7.78 7.15 4.00 5.31 5.34 7.93%
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