[ARMADA] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 418.58%
YoY- 172.69%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,542,152 2,175,948 2,116,028 2,250,812 2,210,472 1,966,432 2,401,368 0.95%
PBT 1,080,924 800,120 766,752 735,856 -856,860 279,112 262,160 26.60%
Tax -28,492 -16,464 -21,632 -97,460 -21,328 -33,692 -67,304 -13.33%
NP 1,052,432 783,656 745,120 638,396 -878,188 245,420 194,856 32.42%
-
NP to SH 962,172 804,040 743,028 651,176 -895,868 248,852 193,668 30.59%
-
Tax Rate 2.64% 2.06% 2.82% 13.24% - 12.07% 25.67% -
Total Cost 1,489,720 1,392,292 1,370,908 1,612,416 3,088,660 1,721,012 2,206,512 -6.33%
-
Net Worth 5,981,892 5,267,061 4,253,072 3,413,819 2,997,027 3,346,434 5,396,967 1.72%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 5,981,892 5,267,061 4,253,072 3,413,819 2,997,027 3,346,434 5,396,967 1.72%
NOSH 5,922,666 5,918,047 5,907,044 5,885,895 5,876,524 5,870,937 5,866,269 0.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 41.40% 36.01% 35.21% 28.36% -39.73% 12.48% 8.11% -
ROE 16.08% 15.27% 17.47% 19.07% -29.89% 7.44% 3.59% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.92 36.77 35.82 38.24 37.62 33.49 40.94 0.78%
EPS 16.24 13.60 12.56 11.08 -15.24 4.24 3.32 30.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.89 0.72 0.58 0.51 0.57 0.92 1.56%
Adjusted Per Share Value based on latest NOSH - 5,885,895
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 42.95 36.76 35.75 38.02 37.34 33.22 40.57 0.95%
EPS 16.25 13.58 12.55 11.00 -15.13 4.20 3.27 30.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0105 0.8898 0.7185 0.5767 0.5063 0.5653 0.9117 1.72%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.58 0.63 0.41 0.42 0.135 0.19 0.835 -
P/RPS 1.35 1.71 1.14 1.10 0.36 0.57 2.04 -6.64%
P/EPS 3.57 4.64 3.26 3.80 -0.89 4.48 25.29 -27.82%
EY 28.01 21.57 30.68 26.34 -112.92 22.31 3.95 38.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.71 0.57 0.72 0.26 0.33 0.91 -7.49%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 25/05/23 25/05/22 25/05/21 29/05/20 27/05/19 31/05/18 -
Price 0.585 0.655 0.44 0.455 0.215 0.195 0.77 -
P/RPS 1.36 1.78 1.23 1.19 0.57 0.58 1.88 -5.24%
P/EPS 3.60 4.82 3.50 4.11 -1.41 4.60 23.32 -26.73%
EY 27.77 20.74 28.59 24.32 -70.91 21.74 4.29 36.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.74 0.61 0.78 0.42 0.34 0.84 -5.98%

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