[ARMADA] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 9.69%
YoY- 79.18%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 618,431 529,007 513,054 545,703 615,556 562,703 616,038 0.25%
PBT 186,831 191,688 139,791 165,377 113,652 183,964 138,351 22.24%
Tax 558 -5,408 -27,129 -3,856 10,244 -24,365 -3,247 -
NP 187,389 186,280 112,662 161,521 123,896 159,599 135,104 24.44%
-
NP to SH 186,250 185,757 118,001 153,414 139,857 162,794 144,143 18.68%
-
Tax Rate -0.30% 2.82% 19.41% 2.33% -9.01% 13.24% 2.35% -
Total Cost 431,042 342,727 400,392 384,182 491,660 403,104 480,934 -7.06%
-
Net Worth 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 30.97%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 4,668,484 4,253,072 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 30.97%
NOSH 5,918,047 5,907,044 5,907,044 5,907,044 5,894,767 5,885,895 5,885,895 0.36%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 30.30% 35.21% 21.96% 29.60% 20.13% 28.36% 21.93% -
ROE 3.99% 4.37% 3.03% 4.07% 3.96% 4.77% 4.62% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.47 8.96 8.70 9.26 10.45 9.56 10.47 0.00%
EPS 3.15 3.14 2.00 2.60 2.38 2.77 2.45 18.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.72 0.66 0.64 0.60 0.58 0.53 30.58%
Adjusted Per Share Value based on latest NOSH - 5,907,044
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 10.43 8.92 8.65 9.21 10.38 9.49 10.39 0.25%
EPS 3.14 3.13 1.99 2.59 2.36 2.75 2.43 18.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7875 0.7175 0.6567 0.6364 0.596 0.5759 0.526 30.96%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.385 0.41 0.47 0.46 0.45 0.42 0.35 -
P/RPS 3.68 4.58 5.40 4.97 4.30 4.39 3.34 6.69%
P/EPS 12.22 13.04 23.49 17.68 18.95 15.19 14.28 -9.89%
EY 8.19 7.67 4.26 5.66 5.28 6.59 7.00 11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.57 0.71 0.72 0.75 0.72 0.66 -18.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 25/02/22 19/11/21 27/08/21 25/05/21 26/02/21 -
Price 0.405 0.44 0.50 0.49 0.445 0.455 0.395 -
P/RPS 3.87 4.91 5.75 5.29 4.26 4.76 3.77 1.76%
P/EPS 12.85 13.99 24.99 18.83 18.74 16.45 16.12 -14.06%
EY 7.78 7.15 4.00 5.31 5.34 6.08 6.20 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.76 0.77 0.74 0.78 0.75 -22.72%

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