[ARMADA] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -13.29%
YoY- 1.45%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,340,448 1,543,896 1,564,056 1,538,242 1,504,636 1,241,383 1,160,288 10.09%
PBT 431,912 435,890 376,513 342,272 381,892 383,266 350,588 14.90%
Tax -71,764 -70,559 -58,680 -56,048 -53,596 -32,511 -30,082 78.44%
NP 360,148 365,331 317,833 286,224 328,296 350,755 320,505 8.07%
-
NP to SH 358,836 359,672 313,214 284,666 328,296 350,755 320,505 7.81%
-
Tax Rate 16.62% 16.19% 15.59% 16.38% 14.03% 8.48% 8.58% -
Total Cost 980,300 1,178,565 1,246,222 1,252,018 1,176,340 890,628 839,782 10.85%
-
Net Worth 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 61,461 - - - - - -
Div Payout % - 17.09% - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 0 -
NOSH 2,931,666 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 1,993,192 29.30%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 26.87% 23.66% 20.32% 18.61% 21.82% 28.26% 27.62% -
ROE 10.12% 12.09% 11.69% 21.12% 0.00% 58.73% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 45.72 62.80 68.31 67.33 66.73 62.36 58.21 -14.85%
EPS 12.24 14.63 13.68 12.46 14.56 17.62 16.08 -16.61%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.21 1.17 0.59 0.00 0.30 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,282,537
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 22.64 26.08 26.42 25.99 25.42 20.97 19.60 10.08%
EPS 6.06 6.08 5.29 4.81 5.55 5.93 5.41 7.85%
DPS 0.00 1.04 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5993 0.5025 0.4525 0.2277 0.00 0.1009 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 - - - - -
Price 4.40 4.10 3.36 0.00 0.00 0.00 0.00 -
P/RPS 9.62 6.53 4.92 0.00 0.00 0.00 0.00 -
P/EPS 35.95 28.02 24.56 0.00 0.00 0.00 0.00 -
EY 2.78 3.57 4.07 0.00 0.00 0.00 0.00 -
DY 0.00 0.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.39 2.87 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 21/11/11 25/08/11 - - - -
Price 3.99 4.01 3.97 3.80 0.00 0.00 0.00 -
P/RPS 8.73 6.39 5.81 5.64 0.00 0.00 0.00 -
P/EPS 32.60 27.41 29.02 30.50 0.00 0.00 0.00 -
EY 3.07 3.65 3.45 3.28 0.00 0.00 0.00 -
DY 0.00 0.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.30 3.31 3.39 6.44 0.00 0.00 0.00 -

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 ⃤ & 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