[ARMADA] QoQ TTM 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- 308.01%
YoY- 325.14%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,237,016 2,340,000 2,358,734 2,349,974 2,339,889 2,239,494 2,202,870 1.02%
PBT 602,784 601,344 524,686 525,788 127,609 -260,888 -189,599 -
Tax -45,106 -21,224 -18,763 -34,397 -15,364 -18,776 -25,903 44.59%
NP 557,678 580,120 505,923 491,391 112,245 -279,664 -215,502 -
-
NP to SH 574,066 600,208 532,413 512,330 125,569 -253,750 -185,996 -
-
Tax Rate 7.48% 3.53% 3.58% 6.54% 12.04% - - -
Total Cost 1,679,338 1,759,880 1,852,811 1,858,583 2,227,644 2,519,158 2,418,372 -21.53%
-
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 24.93% 24.79% 21.45% 20.91% 4.80% -12.49% -9.78% -
ROE 14.75% 15.91% 15.07% 15.01% 4.03% -8.30% -6.20% -
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 37.93 39.70 40.06 39.93 39.78 38.08 37.47 0.81%
EPS 9.73 10.18 9.04 8.70 2.13 -4.31 -3.16 -
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 37.74 39.47 39.79 39.64 39.47 37.78 37.16 1.03%
EPS 9.68 10.13 8.98 8.64 2.12 -4.28 -3.14 -
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 1.24 1.16 1.12 1.05 0.88 0.67 0.61 60.26%
P/EPS 4.83 4.52 4.98 4.83 16.40 -5.91 -7.27 -
EY 20.71 22.13 20.09 20.72 6.10 -16.92 -13.75 -
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 0.495 0.49 0.445 0.45 0.395 0.265 0.27 -
P/RPS 1.31 1.23 1.11 1.13 0.99 0.70 0.72 48.87%
P/EPS 5.09 4.81 4.92 5.17 18.51 -6.14 -8.54 -
EY 19.66 20.78 20.32 19.34 5.40 -16.28 -11.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.77 0.74 0.78 0.75 0.51 0.53 25.96%

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