[ARMADA] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 14.49%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,115,134 2,243,412 2,420,519 2,405,539 2,313,565 2,206,195 2,203,320 -2.68%
PBT 663,044 636,409 717,343 709,001 656,718 683,687 610,508 5.65%
Tax 16,559 17,627 16,947 15,655 -31,203 -35,835 -26,149 -
NP 679,603 654,036 734,290 724,656 625,515 647,852 584,359 10.58%
-
NP to SH 708,227 680,184 747,664 732,411 639,731 643,422 597,029 12.04%
-
Tax Rate -2.50% -2.77% -2.36% -2.21% 4.75% 5.24% 4.28% -
Total Cost 1,435,531 1,589,376 1,686,229 1,680,883 1,688,050 1,558,343 1,618,961 -7.69%
-
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
NOSH 5,922,666 5,922,666 5,918,047 5,918,047 5,918,047 5,918,047 5,907,044 0.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 32.13% 29.15% 30.34% 30.12% 27.04% 29.37% 26.52% -
ROE 11.96% 11.85% 14.20% 14.40% 12.44% 13.78% 14.04% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.73 37.91 40.90 40.68 39.13 37.33 37.30 -2.82%
EPS 11.96 11.49 12.63 12.38 10.82 10.89 10.11 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.89 0.86 0.87 0.79 0.72 24.45%
Adjusted Per Share Value based on latest NOSH - 5,918,047
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 35.73 37.90 40.89 40.64 39.08 37.27 37.22 -2.68%
EPS 11.96 11.49 12.63 12.37 10.81 10.87 10.09 11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0001 0.9698 0.8898 0.8592 0.869 0.7887 0.7185 24.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.565 0.47 0.63 0.48 0.385 0.385 0.41 -
P/RPS 1.58 1.24 1.54 1.18 0.98 1.03 1.10 27.27%
P/EPS 4.72 4.09 4.99 3.88 3.56 3.54 4.06 10.55%
EY 21.17 24.45 20.05 25.80 28.10 28.28 24.65 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.71 0.56 0.44 0.49 0.57 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 25/08/23 25/05/23 24/02/23 24/11/22 26/08/22 25/05/22 -
Price 0.545 0.50 0.655 0.595 0.44 0.405 0.44 -
P/RPS 1.53 1.32 1.60 1.46 1.12 1.08 1.18 18.88%
P/EPS 4.56 4.35 5.18 4.80 4.07 3.72 4.35 3.19%
EY 21.95 22.99 19.29 20.81 24.59 26.88 22.97 -2.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.74 0.69 0.51 0.51 0.61 -6.66%

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