[ARMADA] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 40.71%
YoY- 78.54%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 524,795 441,324 543,987 605,028 653,073 618,431 529,007 -0.53%
PBT 165,043 105,897 200,030 192,074 138,408 186,831 191,688 -9.48%
Tax -292 1,238 -4,116 19,729 776 558 -5,408 -85.68%
NP 164,751 107,135 195,914 211,803 139,184 187,389 186,280 -7.85%
-
NP to SH 177,766 118,770 201,010 210,681 149,723 186,250 185,757 -2.88%
-
Tax Rate 0.18% -1.17% 2.06% -10.27% -0.56% -0.30% 2.82% -
Total Cost 360,044 334,189 348,073 393,225 513,889 431,042 342,727 3.33%
-
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 5,919,886 5,740,918 5,267,061 5,085,864 5,144,072 4,668,484 4,253,072 24.63%
NOSH 5,922,666 5,922,666 5,918,047 5,918,047 5,918,047 5,918,047 5,907,044 0.17%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 31.39% 24.28% 36.01% 35.01% 21.31% 30.30% 35.21% -
ROE 3.00% 2.07% 3.82% 4.14% 2.91% 3.99% 4.37% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.86 7.46 9.19 10.23 11.05 10.47 8.96 -0.74%
EPS 3.00 2.01 3.40 3.56 2.53 3.15 3.14 -2.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.97 0.89 0.86 0.87 0.79 0.72 24.45%
Adjusted Per Share Value based on latest NOSH - 5,918,047
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 8.85 7.44 9.18 10.21 11.02 10.43 8.92 -0.52%
EPS 3.00 2.00 3.39 3.55 2.53 3.14 3.13 -2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9987 0.9685 0.8885 0.858 0.8678 0.7875 0.7175 24.63%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.565 0.47 0.63 0.48 0.385 0.385 0.41 -
P/RPS 6.37 6.30 6.85 4.69 3.49 3.68 4.58 24.57%
P/EPS 18.82 23.42 18.55 13.47 15.20 12.22 13.04 27.68%
EY 5.31 4.27 5.39 7.42 6.58 8.19 7.67 -21.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.71 0.56 0.44 0.49 0.57 0.00%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 16/11/23 25/08/23 25/05/23 24/02/23 24/11/22 26/08/22 25/05/22 -
Price 0.545 0.50 0.655 0.595 0.44 0.405 0.44 -
P/RPS 6.15 6.71 7.13 5.82 3.98 3.87 4.91 16.18%
P/EPS 18.15 24.92 19.28 16.70 17.38 12.85 13.99 18.93%
EY 5.51 4.01 5.19 5.99 5.76 7.78 7.15 -15.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.52 0.74 0.69 0.51 0.51 0.61 -6.66%

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