[ARMADA] QoQ Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
22-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 41.72%
YoY- 44.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Revenue 1,766,257 1,214,397 635,538 2,133,089 1,510,106 985,311 543,987 118.79%
PBT 741,004 540,464 270,231 296,142 470,970 305,927 200,030 138.84%
Tax -8,609 -8,901 -7,123 -3,105 -3,170 -2,878 -4,116 63.33%
NP 732,395 531,563 263,108 293,037 467,800 303,049 195,914 140.29%
-
NP to SH 717,829 506,502 240,543 332,059 497,546 319,780 201,010 133.09%
-
Tax Rate 1.16% 1.65% 2.64% 1.05% 0.67% 0.94% 2.06% -
Total Cost 1,033,862 682,834 372,430 1,840,052 1,042,306 682,262 348,073 106.22%
-
Net Worth 5,688,408 6,220,397 5,981,892 5,565,351 5,919,886 5,740,918 5,267,061 5.24%
Dividend
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Net Worth 5,688,408 6,220,397 5,981,892 5,565,351 5,919,886 5,740,918 5,267,061 5.24%
NOSH 5,927,875 5,927,875 5,922,666 5,922,666 5,922,666 5,922,666 5,918,047 0.11%
Ratio Analysis
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
NP Margin 41.47% 43.77% 41.40% 13.74% 30.98% 30.76% 36.01% -
ROE 12.62% 8.14% 4.02% 5.97% 8.40% 5.57% 3.82% -
Per Share
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.81 20.50 10.73 36.03 25.51 16.65 9.19 118.65%
EPS 12.11 8.55 4.06 5.61 8.40 5.40 3.40 132.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.05 1.01 0.94 1.00 0.97 0.89 5.16%
Adjusted Per Share Value based on latest NOSH - 5,927,875
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
RPS 29.80 20.49 10.72 35.98 25.47 16.62 9.18 118.76%
EPS 12.11 8.54 4.06 5.60 8.39 5.39 3.39 133.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9596 1.0493 1.0091 0.9388 0.9987 0.9685 0.8885 5.25%
Price Multiplier on Financial Quarter End Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 -
Price 0.47 0.56 0.58 0.495 0.565 0.47 0.63 -
P/RPS 1.58 2.73 5.41 1.37 2.21 2.82 6.85 -62.28%
P/EPS 3.88 6.55 14.28 8.83 6.72 8.70 18.55 -64.66%
EY 25.78 15.27 7.00 11.33 14.88 11.50 5.39 183.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.57 0.53 0.57 0.48 0.71 -21.85%
Price Multiplier on Announcement Date
30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 CAGR
Date 22/11/24 22/08/24 30/05/24 28/02/24 16/11/23 25/08/23 25/05/23 -
Price 0.545 0.505 0.585 0.52 0.545 0.50 0.655 -
P/RPS 1.83 2.46 5.45 1.44 2.14 3.00 7.13 -59.51%
P/EPS 4.50 5.91 14.40 9.27 6.48 9.25 19.28 -61.99%
EY 22.23 16.93 6.94 10.79 15.42 10.81 5.19 163.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.58 0.55 0.55 0.52 0.74 -15.93%

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