[ARMADA] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 40.25%
YoY- 14.4%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 1,766,257 1,510,106 1,800,511 1,723,962 1,723,852 1,555,062 1,842,431 -0.70%
PBT 741,004 470,970 516,927 462,993 -10,743 332,337 -1,033,427 -
Tax -8,609 -3,170 -4,074 -17,977 -12,117 -37,374 -23,433 -15.35%
NP 732,395 467,800 512,853 445,016 -22,860 294,963 -1,056,860 -
-
NP to SH 717,829 497,546 521,730 456,065 -18,575 293,794 -1,039,890 -
-
Tax Rate 1.16% 0.67% 0.79% 3.88% - 11.25% - -
Total Cost 1,033,862 1,042,306 1,287,658 1,278,946 1,746,712 1,260,099 2,899,291 -15.77%
-
Net Worth 5,690,469 5,919,886 5,144,072 3,772,661 3,058,504 3,465,720 4,755,459 3.03%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 5,690,469 5,919,886 5,144,072 3,772,661 3,058,504 3,465,720 4,755,459 3.03%
NOSH 5,927,572 5,922,666 5,918,047 5,907,044 5,885,895 5,876,524 5,870,937 0.15%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 41.47% 30.98% 28.48% 25.81% -1.33% 18.97% -57.36% -
ROE 12.61% 8.40% 10.14% 12.09% -0.61% 8.48% -21.87% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.80 25.51 30.45 29.25 29.31 26.47 31.38 -0.85%
EPS 12.11 8.40 8.82 7.74 -0.32 5.00 -17.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.00 0.87 0.64 0.52 0.59 0.81 2.86%
Adjusted Per Share Value based on latest NOSH - 5,918,047
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 29.84 25.51 30.42 29.12 29.12 26.27 31.12 -0.69%
EPS 12.13 8.41 8.81 7.70 -0.31 4.96 -17.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9613 1.0001 0.869 0.6373 0.5167 0.5855 0.8033 3.03%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.47 0.565 0.385 0.46 0.255 0.325 0.53 -
P/RPS 1.58 2.21 1.26 1.57 0.87 1.23 1.69 -1.11%
P/EPS 3.88 6.72 4.36 5.95 -80.75 6.50 -2.99 -
EY 25.77 14.88 22.92 16.82 -1.24 15.39 -33.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.44 0.72 0.49 0.55 0.65 -4.59%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 22/11/24 16/11/23 24/11/22 19/11/21 19/11/20 22/11/19 23/11/18 -
Price 0.545 0.545 0.44 0.49 0.275 0.505 0.315 -
P/RPS 1.83 2.14 1.44 1.68 0.94 1.91 1.00 10.58%
P/EPS 4.50 6.48 4.99 6.33 -87.08 10.10 -1.78 -
EY 22.22 15.42 20.05 15.79 -1.15 9.90 -56.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.55 0.51 0.77 0.53 0.86 0.39 6.52%

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