[ARMADA] YoY Cumulative 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- 29.65%
YoY- 172.69%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 635,538 543,987 529,007 562,703 552,618 491,608 600,342 0.95%
PBT 270,231 200,030 191,688 183,964 -214,215 69,778 65,540 26.60%
Tax -7,123 -4,116 -5,408 -24,365 -5,332 -8,423 -16,826 -13.33%
NP 263,108 195,914 186,280 159,599 -219,547 61,355 48,714 32.42%
-
NP to SH 240,543 201,010 185,757 162,794 -223,967 62,213 48,417 30.59%
-
Tax Rate 2.64% 2.06% 2.82% 13.24% - 12.07% 25.67% -
Total Cost 372,430 348,073 342,727 403,104 772,165 430,253 551,628 -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 4.02% 3.82% 4.37% 4.77% -7.47% 1.86% 0.90% -
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 10.73 9.19 8.96 9.56 9.40 8.37 10.23 0.79%
EPS 4.06 3.40 3.14 2.77 -3.81 1.06 0.83 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 10.72 9.18 8.92 9.49 9.32 8.29 10.13 0.94%
EPS 4.06 3.39 3.13 2.75 -3.78 1.05 0.82 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 0.8885 0.7175 0.5759 0.5056 0.5645 0.9104 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 5.41 6.85 4.58 4.39 1.44 2.27 8.16 -6.61%
P/EPS 14.28 18.55 13.04 15.19 -3.54 17.93 101.17 -27.82%
EY 7.00 5.39 7.67 6.59 -28.23 5.58 0.99 38.49%
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 5.45 7.13 4.91 4.76 2.29 2.33 7.52 -5.21%
P/EPS 14.40 19.28 13.99 16.45 -5.64 18.40 93.29 -26.73%
EY 6.94 5.19 7.15 6.08 -17.73 5.43 1.07 36.52%
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