[ARMADA] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 106.05%
YoY- 102.55%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 2,405,539 2,237,016 2,339,889 2,070,705 2,418,739 2,402,130 1,317,389 10.55%
PBT 709,001 602,784 127,609 82,191 -2,296,872 492,230 -1,944,264 -
Tax 15,655 -45,106 -15,364 -44,033 -22,276 -115,823 -60,772 -
NP 724,656 557,678 112,245 38,158 -2,319,148 376,407 -2,005,036 -
-
NP to SH 732,411 574,066 125,569 58,618 -2,302,769 352,247 -1,967,651 -
-
Tax Rate -2.21% 7.48% 12.04% 53.57% - 23.53% - -
Total Cost 1,680,883 1,679,338 2,227,644 2,032,547 4,737,887 2,025,723 3,322,425 -10.73%
-
Net Worth 5,085,864 3,892,596 3,117,875 3,231,092 3,346,434 5,514,293 5,571,734 -1.50%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 5,085,864 3,892,596 3,117,875 3,231,092 3,346,434 5,514,293 5,571,734 -1.50%
NOSH 5,918,047 5,907,044 5,885,895 5,876,524 5,870,937 5,866,269 5,866,269 0.14%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 30.12% 24.93% 4.80% 1.84% -95.88% 15.67% -152.20% -
ROE 14.40% 14.75% 4.03% 1.81% -68.81% 6.39% -35.31% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.68 37.93 39.78 35.25 41.20 40.95 22.46 10.40%
EPS 12.38 9.73 2.13 1.00 -39.22 6.00 -33.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.86 0.66 0.53 0.55 0.57 0.94 0.95 -1.64%
Adjusted Per Share Value based on latest NOSH - 5,876,524
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 40.64 37.79 39.53 34.98 40.86 40.58 22.25 10.55%
EPS 12.37 9.70 2.12 0.99 -38.90 5.95 -33.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8592 0.6576 0.5267 0.5458 0.5653 0.9315 0.9412 -1.50%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.48 0.47 0.35 0.53 0.155 0.765 0.605 -
P/RPS 1.18 1.24 0.88 1.50 0.38 1.87 2.69 -12.82%
P/EPS 3.88 4.83 16.40 53.12 -0.40 12.74 -1.80 -
EY 25.80 20.71 6.10 1.88 -253.05 7.85 -55.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.66 0.96 0.27 0.81 0.64 -2.19%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 26/02/21 27/02/20 28/02/19 26/02/18 28/02/17 -
Price 0.595 0.495 0.395 0.335 0.18 0.87 0.725 -
P/RPS 1.46 1.31 0.99 0.95 0.44 2.12 3.23 -12.39%
P/EPS 4.80 5.09 18.51 33.57 -0.46 14.49 -2.16 -
EY 20.81 19.66 5.40 2.98 -217.91 6.90 -46.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.75 0.61 0.32 0.93 0.76 -1.59%

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