[ARMADA] QoQ 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- 12.94%
YoY- 172.69%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 513,054 545,703 615,556 562,703 616,038 564,437 606,796 -10.55%
PBT 139,791 165,377 113,652 183,964 138,351 88,719 114,754 14.02%
Tax -27,129 -3,856 10,244 -24,365 -3,247 -1,395 -5,390 192.83%
NP 112,662 161,521 123,896 159,599 135,104 87,324 109,364 1.99%
-
NP to SH 118,001 153,414 139,857 162,794 144,143 85,619 119,774 -0.98%
-
Tax Rate 19.41% 2.33% -9.01% 13.24% 2.35% 1.57% 4.70% -
Total Cost 400,392 384,182 491,660 403,104 480,934 477,113 497,432 -13.43%
-
Net Worth 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 18.94%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,892,596 3,772,661 3,533,130 3,413,819 3,117,875 3,058,504 2,998,615 18.94%
NOSH 5,907,044 5,907,044 5,894,767 5,885,895 5,885,895 5,885,895 5,885,895 0.23%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 21.96% 29.60% 20.13% 28.36% 21.93% 15.47% 18.02% -
ROE 3.03% 4.07% 3.96% 4.77% 4.62% 2.80% 3.99% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.70 9.26 10.45 9.56 10.47 9.60 10.32 -10.73%
EPS 2.00 2.60 2.38 2.77 2.45 1.46 2.04 -1.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.64 0.60 0.58 0.53 0.52 0.51 18.69%
Adjusted Per Share Value based on latest NOSH - 5,885,895
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.65 9.21 10.38 9.49 10.39 9.52 10.24 -10.61%
EPS 1.99 2.59 2.36 2.75 2.43 1.44 2.02 -0.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6567 0.6364 0.596 0.5759 0.526 0.516 0.5059 18.94%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.47 0.46 0.45 0.42 0.35 0.255 0.23 -
P/RPS 5.40 4.97 4.30 4.39 3.34 2.66 2.23 80.03%
P/EPS 23.49 17.68 18.95 15.19 14.28 17.52 11.29 62.75%
EY 4.26 5.66 5.28 6.59 7.00 5.71 8.86 -38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.72 0.75 0.72 0.66 0.49 0.45 35.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 19/11/21 27/08/21 25/05/21 26/02/21 19/11/20 28/08/20 -
Price 0.50 0.49 0.445 0.455 0.395 0.275 0.27 -
P/RPS 5.75 5.29 4.26 4.76 3.77 2.87 2.62 68.63%
P/EPS 24.99 18.83 18.74 16.45 16.12 18.89 13.25 52.47%
EY 4.00 5.31 5.34 6.08 6.20 5.29 7.54 -34.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.74 0.78 0.75 0.53 0.53 27.07%

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