[ARMADA] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -4.36%
YoY- 357.17%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,313,565 2,206,195 2,203,320 2,237,016 2,340,000 2,358,734 2,349,974 -1.03%
PBT 656,718 683,687 610,508 602,784 601,344 524,686 525,788 15.96%
Tax -31,203 -35,835 -26,149 -45,106 -21,224 -18,763 -34,397 -6.28%
NP 625,515 647,852 584,359 557,678 580,120 505,923 491,391 17.43%
-
NP to SH 639,731 643,422 597,029 574,066 600,208 532,413 512,330 15.94%
-
Tax Rate 4.75% 5.24% 4.28% 7.48% 3.53% 3.58% 6.54% -
Total Cost 1,688,050 1,558,343 1,618,961 1,679,338 1,759,880 1,852,811 1,858,583 -6.20%
-
Net Worth 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 31.40%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 5,144,072 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 31.40%
NOSH 5,918,047 5,918,047 5,907,044 5,907,044 5,907,044 5,894,767 5,885,895 0.36%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 27.04% 29.37% 26.52% 24.93% 24.79% 21.45% 20.91% -
ROE 12.44% 13.78% 14.04% 14.75% 15.91% 15.07% 15.01% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.13 37.33 37.30 37.93 39.70 40.06 39.93 -1.33%
EPS 10.82 10.89 10.11 9.73 10.18 9.04 8.70 15.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.79 0.72 0.66 0.64 0.60 0.58 31.00%
Adjusted Per Share Value based on latest NOSH - 5,907,044
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.03 37.22 37.17 37.74 39.47 39.79 39.64 -1.02%
EPS 10.79 10.85 10.07 9.68 10.13 8.98 8.64 15.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8678 0.7875 0.7175 0.6567 0.6364 0.596 0.5759 31.40%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.385 0.385 0.41 0.47 0.46 0.45 0.42 -
P/RPS 0.98 1.03 1.10 1.24 1.16 1.12 1.05 -4.49%
P/EPS 3.56 3.54 4.06 4.83 4.52 4.98 4.83 -18.38%
EY 28.10 28.28 24.65 20.71 22.13 20.09 20.72 22.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.49 0.57 0.71 0.72 0.75 0.72 -27.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 26/08/22 25/05/22 25/02/22 19/11/21 27/08/21 25/05/21 -
Price 0.44 0.405 0.44 0.495 0.49 0.445 0.45 -
P/RPS 1.12 1.08 1.18 1.31 1.23 1.11 1.13 -0.59%
P/EPS 4.07 3.72 4.35 5.09 4.81 4.92 5.17 -14.72%
EY 24.59 26.88 22.97 19.66 20.78 20.32 19.34 17.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.61 0.75 0.77 0.74 0.78 -24.64%

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