Financials Bumi Armada

Equities

End-of-day quote BURSA MALAYSIA Other stock markets 06:00:00 2024-04-25 pm EDT			5-day change	1st Jan Change
0.585 ^MYR	-0.85%		+0.86%	+18.18%

Feb. 29	Bumi Armada Swings to Loss in Q4; Shares Slump 8%	MT
Feb. 28	Bumi Armada Berhad Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2023	CI

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Capitalization ¹	910	3,115	2,060	2,776	2,841	3,465	3,465	-
Enterprise Value (EV) ¹	10,064	11,511	9,472	8,900	7,507	6,582	6,195	5,397
P/E ratio	-0.4 x	53 x	16.4 x	4.83 x	3.88 x	8.82 x	4.29 x	5.22 x
Yield	-	-	-	-	-	0.68%	5.98%	2.96%
Capitalization / Revenue	0.38 x	1.5 x	0.88 x	1.28 x	1.18 x	1.37 x	1.49 x	1.64 x
EV / Revenue	4.16 x	5.56 x	4.05 x	4.12 x	3.12 x	3.09 x	2.66 x	2.55 x
EV / EBITDA	12.6 x	11.8 x	6.46 x	6.17 x	5.48 x	7.27 x	4.71 x	4.6 x
EV / FCF	18.9 x	18.3 x	11.1 x	6.6 x	5.57 x	5.77 x	5.24 x	7.34 x
FCF Yield	5.3%	5.47%	9.01%	15.1%	18%	17.3%	19.1%	13.6%
Price to Book	0.27 x	0.96 x	0.66 x	0.71 x	0.56 x	0.53 x	0.54 x	0.49 x
Nbr of stocks (in thousands)	5,870,938	5,876,525	5,885,896	5,907,045	5,918,047	5,922,728	5,922,728	-
Reference price ²	0.1550	0.5300	0.3500	0.4700	0.4800	0.5850	0.5850	0.5850
Announcement Date	2/28/19	2/27/20	2/26/21	2/25/22	2/24/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net sales ¹	2,419	2,071	2,340	2,163	2,406	2,133	2,329	2,119
EBITDA ¹	801.3	974.3	1,467	1,443	1,369	905.2	1,316	1,173
EBIT ¹	301.9	533.8	925.2	977.4	1,027	571.7	958.5	817.9
Operating Margin	12.48%	25.78%	39.54%	45.2%	42.67%	26.8%	41.16%	38.6%
Earnings before Tax (EBT) ¹	-2,297	82.19	127.6	667.9	709	296.1	835.4	755.3
Net income ¹	-2,303	58.6	125.6	574.1	732.4	332.1	790.5	710.2
Net margin	-95.21%	2.83%	5.37%	26.55%	30.45%	15.57%	33.95%	33.52%
EPS ²	-0.3922	0.0100	0.0213	0.0974	0.1238	0.0561	0.1364	0.1121
Free Cash Flow ¹	533.1	629.7	853.1	1,347	1,349	1,140	1,181	734.9
FCF margin	22.04%	30.41%	36.46%	62.31%	56.07%	53.44%	50.73%	34.68%
FCF Conversion (EBITDA)	66.53%	64.63%	58.16%	93.36%	98.51%	125.94%	89.75%	62.65%
FCF Conversion (Net income)	-	1,074.63%	679.39%	234.72%	184.17%	343.3%	149.44%	103.48%
Dividend per Share ²	-	-	-	-	-	0.004000	0.0350	0.0173
Announcement Date	2/28/19	2/27/20	2/26/21	2/25/22	2/24/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

Fiscal Period: December	2018	2019	2020	2021	2022	2023	2024	2025
Net Debt ¹	9,154	8,396	7,412	6,123	4,666	3,650	2,730	1,932
Net Cash position ¹	-	-	-	-	-	-	-	-
Leverage (Debt/EBITDA)	11.42 x	8.618 x	5.053 x	4.243 x	3.408 x	4.032 x	2.074 x	1.647 x
Free Cash Flow ¹	533	630	853	1,347	1,349	1,140	1,181	735
ROE (net income / shareholders' equity)	-1.35%	2.39%	3.94%	16.1%	16.1%	6.14%	12.8%	9.51%
ROA (Net income/ Total Assets)	-0.35%	0.53%	3.3%	4.79%	6.16%	2.91%	7.58%	7.03%
Assets ¹	661,154	10,964	3,801	11,975	11,898	11,421	10,436	10,109
Book Value Per Share ²	0.5700	0.5500	0.5300	0.6600	0.8600	0.9400	1.090	1.200
Cash Flow per Share	0.1800	0.1300	0.1500	-	0.2300	-	-	-
Capex ¹	534	105	49.8	13	1.49	1.24	92.4	95.4
Capex / Sales	22.09%	5.05%	2.13%	0.6%	0.06%	0.06%	3.97%	4.5%
Announcement Date	2/28/19	2/27/20	2/26/21	2/25/22	2/24/23	2/28/24	-	-

¹MYR in Million²MYR

Estimates

Trading Rating

Investor Rating

ESG Refinitiv

B+

Sell

Buy

Mean consensus

BUY

Number of Analysts

Last Close Price

0.585 MYR

Average target price

0.6575 MYR

Spread / Average Target

+12.39%

	1st Jan change	Capi.
BUMI ARMADA	+18.18%	727M
SUBSEA 7 S.A.	+22.81%	4.94B
LIBERTY ENERGY INC.	+26.85%	3.83B
AKER SOLUTIONS ASA	+1.38%	1.87B
TGS ASA	-1.36%	1.55B
SELECT WATER SOLUTIONS, INC.	+24.90%	976M
SIEM OFFSHORE INC.	+30.80%	781M
DAYANG ENTERPRISE HOLDINGS	+66.25%	646M
HEAVY ENGINEERING INDUSTRIES AND SHIPBUILDING COMPANY K.S.C.P.	+2.68%	493M
BW OFFSHORE LIMITED	+26.23%	463M