[ARMADA] YoY 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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 524,795 653,073 545,703 564,437 527,813 588,047 641,391 -3.28%
PBT 165,043 138,408 165,377 88,719 160,008 -514,192 152,326 1.34%
Tax -292 776 -3,856 -1,395 -8,522 827 -27,951 -53.22%
NP 164,751 139,184 161,521 87,324 151,486 -513,365 124,375 4.79%
-
NP to SH 177,766 149,723 153,414 85,619 153,373 -502,827 123,733 6.22%
-
Tax Rate 0.18% -0.56% 2.33% 1.57% 5.33% - 18.35% -
Total Cost 360,044 513,889 384,182 477,113 376,327 1,101,412 517,016 -5.84%
-
Net Worth 5,919,886 5,144,072 3,772,661 3,058,504 3,465,720 4,755,459 5,631,618 0.83%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 5,919,886 5,144,072 3,772,661 3,058,504 3,465,720 4,755,459 5,631,618 0.83%
NOSH 5,922,666 5,918,047 5,907,044 5,885,895 5,876,524 5,870,937 5,866,269 0.15%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 31.39% 21.31% 29.60% 15.47% 28.70% -87.30% 19.39% -
ROE 3.00% 2.91% 4.07% 2.80% 4.43% -10.57% 2.20% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.86 11.05 9.26 9.60 8.99 10.02 10.93 -3.43%
EPS 3.00 2.53 2.60 1.46 2.61 -8.56 2.11 6.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.87 0.64 0.52 0.59 0.81 0.96 0.68%
Adjusted Per Share Value based on latest NOSH - 5,907,044
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.85 11.02 9.21 9.52 8.90 9.92 10.82 -3.29%
EPS 3.00 2.53 2.59 1.44 2.59 -8.48 2.09 6.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9987 0.8678 0.6364 0.516 0.5846 0.8022 0.95 0.83%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.565 0.385 0.46 0.255 0.325 0.53 0.73 -
P/RPS 6.37 3.49 4.97 2.66 3.62 5.29 6.68 -0.78%
P/EPS 18.82 15.20 17.68 17.52 12.45 -6.19 34.61 -9.65%
EY 5.31 6.58 5.66 5.71 8.03 -16.16 2.89 10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.72 0.49 0.55 0.65 0.76 -4.67%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 16/11/23 24/11/22 19/11/21 19/11/20 22/11/19 23/11/18 23/11/17 -
Price 0.545 0.44 0.49 0.275 0.505 0.315 0.785 -
P/RPS 6.15 3.98 5.29 2.87 5.62 3.14 7.18 -2.54%
P/EPS 18.15 17.38 18.83 18.89 19.34 -3.68 37.22 -11.27%
EY 5.51 5.76 5.31 5.29 5.17 -27.19 2.69 12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.77 0.53 0.86 0.39 0.82 -6.43%

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