Highlights

[ARMADA] YoY Quarter Result on 2020-06-30 [#2]

Stock [ARMADA]: BUMI ARMADA BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     153.48%    YoY -     53.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 606,796 535,641 654,042 694,419 402,869 459,077 590,081 0.47%
  YoY % 13.28% -18.10% -5.81% 72.37% -12.24% -22.20% -
  Horiz. % 102.83% 90.77% 110.84% 117.68% 68.27% 77.80% 100.00%
PBT 114,754 102,551 -584,775 185,984 -525,650 -274,324 127,631 -1.76%
  YoY % 11.90% 117.54% -414.42% 135.38% -91.62% -314.94% -
  Horiz. % 89.91% 80.35% -458.18% 145.72% -411.85% -214.94% 100.00%
Tax -5,390 -20,429 -7,434 -68,270 9,450 -24,609 -26,113 -23.11%
  YoY % 73.62% -174.80% 89.11% -822.43% 138.40% 5.76% -
  Horiz. % 20.64% 78.23% 28.47% 261.44% -36.19% 94.24% 100.00%
NP 109,364 82,122 -592,209 117,714 -516,200 -298,933 101,518 1.25%
  YoY % 33.17% 113.87% -603.09% 122.80% -72.68% -394.46% -
  Horiz. % 107.73% 80.89% -583.35% 115.95% -508.48% -294.46% 100.00%
NP to SH 119,774 78,208 -585,480 116,590 -518,324 -291,532 98,379 3.33%
  YoY % 53.15% 113.36% -602.17% 122.49% -77.79% -396.34% -
  Horiz. % 121.75% 79.50% -595.13% 118.51% -526.86% -296.34% 100.00%
Tax Rate 4.70 % 19.92 % - % 36.71 % - % - % 20.46 % -21.72%
  YoY % -76.41% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 22.97% 97.36% 0.00% 179.42% 0.00% 0.00% 100.00%
Total Cost 497,432 453,519 1,246,251 576,705 919,069 758,010 488,563 0.30%
  YoY % 9.68% -63.61% 116.10% -37.25% 21.25% 55.15% -
  Horiz. % 101.82% 92.83% 255.09% 118.04% 188.12% 155.15% 100.00%
Net Worth 2,998,615 3,347,536 5,107,715 5,631,618 6,276,908 6,804,872 4,463,763 -6.41%
  YoY % -10.42% -34.46% -9.30% -10.28% -7.76% 52.45% -
  Horiz. % 67.18% 74.99% 114.43% 126.16% 140.62% 152.45% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 2,998,615 3,347,536 5,107,715 5,631,618 6,276,908 6,804,872 4,463,763 -6.41%
  YoY % -10.42% -34.46% -9.30% -10.28% -7.76% 52.45% -
  Horiz. % 67.18% 74.99% 114.43% 126.16% 140.62% 152.45% 100.00%
NOSH 5,879,639 5,872,871 5,870,937 5,866,269 5,866,269 5,866,269 2,936,686 12.25%
  YoY % 0.12% 0.03% 0.08% 0.00% 0.00% 99.76% -
  Horiz. % 200.21% 199.98% 199.92% 199.76% 199.76% 199.76% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 18.02 % 15.33 % -90.55 % 16.95 % -128.13 % -65.12 % 17.20 % 0.78%
  YoY % 17.55% 116.93% -634.22% 113.23% -96.76% -478.60% -
  Horiz. % 104.77% 89.13% -526.45% 98.55% -744.94% -378.60% 100.00%
ROE 3.99 % 2.34 % -11.46 % 2.07 % -8.26 % -4.28 % 2.20 % 10.42%
  YoY % 70.51% 120.42% -653.62% 125.06% -92.99% -294.55% -
  Horiz. % 181.36% 106.36% -520.91% 94.09% -375.45% -194.55% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.32 9.12 11.14 11.84 6.87 7.83 20.09 -10.50%
  YoY % 13.16% -18.13% -5.91% 72.34% -12.26% -61.03% -
  Horiz. % 51.37% 45.40% 55.45% 58.93% 34.20% 38.97% 100.00%
EPS 2.04 1.33 -9.97 1.99 -8.84 -4.97 3.35 -7.93%
  YoY % 53.38% 113.34% -601.01% 122.51% -77.87% -248.36% -
  Horiz. % 60.90% 39.70% -297.61% 59.40% -263.88% -148.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5100 0.5700 0.8700 0.9600 1.0700 1.1600 1.5200 -16.63%
  YoY % -10.53% -34.48% -9.37% -10.28% -7.76% -23.68% -
  Horiz. % 33.55% 37.50% 57.24% 63.16% 70.39% 76.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 5,885,895
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 10.31 9.10 11.11 11.80 6.84 7.80 10.03 0.46%
  YoY % 13.30% -18.09% -5.85% 72.51% -12.31% -22.23% -
  Horiz. % 102.79% 90.73% 110.77% 117.65% 68.20% 77.77% 100.00%
EPS 2.03 1.33 -9.95 1.98 -8.81 -4.95 1.67 3.30%
  YoY % 52.63% 113.37% -602.53% 122.47% -77.98% -396.41% -
  Horiz. % 121.56% 79.64% -595.81% 118.56% -527.54% -296.41% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5095 0.5687 0.8678 0.9568 1.0664 1.1561 0.7584 -6.41%
  YoY % -10.41% -34.47% -9.30% -10.28% -7.76% 52.44% -
  Horiz. % 67.18% 74.99% 114.43% 126.16% 140.61% 152.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.2300 0.2150 0.7200 0.7600 0.7250 1.1400 3.4000 -
P/RPS 2.23 2.36 6.46 6.42 10.56 14.57 16.92 -28.64%
  YoY % -5.51% -63.47% 0.62% -39.20% -27.52% -13.89% -
  Horiz. % 13.18% 13.95% 38.18% 37.94% 62.41% 86.11% 100.00%
P/EPS 11.29 16.14 -7.22 38.24 -8.21 -22.94 101.49 -30.63%
  YoY % -30.05% 323.55% -118.88% 565.77% 64.21% -122.60% -
  Horiz. % 11.12% 15.90% -7.11% 37.68% -8.09% -22.60% 100.00%
EY 8.86 6.19 -13.85 2.62 -12.19 -4.36 0.99 44.04%
  YoY % 43.13% 144.69% -628.63% 121.49% -179.59% -540.40% -
  Horiz. % 894.95% 625.25% -1,398.99% 264.65% -1,231.31% -440.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.38 0.83 0.79 0.68 0.98 2.24 -23.45%
  YoY % 18.42% -54.22% 5.06% 16.18% -30.61% -56.25% -
  Horiz. % 20.09% 16.96% 37.05% 35.27% 30.36% 43.75% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 30/08/19 29/08/18 25/08/17 26/08/16 27/08/15 20/08/14 -
Price 0.2700 0.2550 0.5300 0.7500 0.7650 0.8600 3.3300 -
P/RPS 2.62 2.80 4.76 6.34 11.14 10.99 16.57 -26.44%
  YoY % -6.43% -41.18% -24.92% -43.09% 1.36% -33.68% -
  Horiz. % 15.81% 16.90% 28.73% 38.26% 67.23% 66.32% 100.00%
P/EPS 13.25 19.15 -5.31 37.74 -8.66 -17.31 99.40 -28.51%
  YoY % -30.81% 460.64% -114.07% 535.80% 49.97% -117.41% -
  Horiz. % 13.33% 19.27% -5.34% 37.97% -8.71% -17.41% 100.00%
EY 7.54 5.22 -18.82 2.65 -11.55 -5.78 1.01 39.76%
  YoY % 44.44% 127.74% -810.19% 122.94% -99.83% -672.28% -
  Horiz. % 746.53% 516.83% -1,863.37% 262.38% -1,143.56% -572.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.45 0.61 0.78 0.71 0.74 2.19 -21.04%
  YoY % 17.78% -26.23% -21.79% 9.86% -4.05% -66.21% -
  Horiz. % 24.20% 20.55% 27.85% 35.62% 32.42% 33.79% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS