[ARMADA] QoQ TTM 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- 4.12%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,362,175 2,224,640 2,133,089 2,115,134 2,243,412 2,420,519 2,405,539 -1.20%
PBT 530,679 366,343 296,142 663,044 636,409 717,343 709,001 -17.57%
Tax -9,128 -6,112 -3,105 16,559 17,627 16,947 15,655 -
NP 521,551 360,231 293,037 679,603 654,036 734,290 724,656 -19.70%
-
NP to SH 518,780 371,592 332,059 708,227 680,184 747,664 732,411 -20.55%
-
Tax Rate 1.72% 1.67% 1.05% -2.50% -2.77% -2.36% -2.21% -
Total Cost 1,840,624 1,864,409 1,840,052 1,435,531 1,589,376 1,686,229 1,680,883 6.24%
-
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 22.08% 16.19% 13.74% 32.13% 29.15% 30.34% 30.12% -
ROE 8.34% 6.21% 5.97% 11.96% 11.85% 14.20% 14.40% -
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 39.87 37.56 36.03 35.73 37.91 40.90 40.68 -1.33%
EPS 8.76 6.27 5.61 11.96 11.49 12.63 12.38 -20.61%
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 39.90 37.58 36.03 35.73 37.90 40.89 40.64 -1.21%
EPS 8.76 6.28 5.61 11.96 11.49 12.63 12.37 -20.56%
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 1.40 1.54 1.37 1.58 1.24 1.54 1.18 12.08%
P/EPS 6.39 9.24 8.83 4.72 4.09 4.99 3.88 39.50%
EY 15.64 10.82 11.33 21.17 24.45 20.05 25.80 -28.39%
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 0.525 0.585 0.52 0.545 0.50 0.655 0.595 -
P/RPS 1.32 1.56 1.44 1.53 1.32 1.60 1.46 -6.50%
P/EPS 6.00 9.32 9.27 4.56 4.35 5.18 4.80 16.05%
EY 16.68 10.72 10.79 21.95 22.99 19.29 20.81 -13.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.58 0.55 0.55 0.52 0.74 0.69 -19.33%

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