[ARMADA] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.59%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 2,021,720 1,939,970 1,955,020 1,659,184 1,575,221 1,439,426 1,340,448 31.48%
PBT 523,429 507,528 523,604 468,617 443,817 438,908 431,912 13.65%
Tax -62,037 -58,482 -81,960 -80,599 -73,001 -73,614 -71,764 -9.24%
NP 461,392 449,046 441,644 388,018 370,816 365,294 360,148 17.93%
-
NP to SH 457,164 443,270 438,680 385,828 368,910 363,270 358,836 17.50%
-
Tax Rate 11.85% 11.52% 15.65% 17.20% 16.45% 16.77% 16.62% -
Total Cost 1,560,328 1,490,924 1,513,376 1,271,166 1,204,405 1,074,132 980,300 36.28%
-
Net Worth 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 13.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 87,887 - - - -
Div Payout % - - - 22.78% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 13.29%
NOSH 2,930,538 2,927,807 2,932,352 2,929,597 2,927,862 2,929,596 2,931,666 -0.02%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.82% 23.15% 22.59% 23.39% 23.54% 25.38% 26.87% -
ROE 10.68% 10.81% 11.16% 10.21% 10.08% 9.76% 10.12% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 68.99 66.26 66.67 56.64 53.80 49.13 45.72 31.52%
EPS 15.60 15.14 14.96 13.17 12.60 12.40 12.24 17.53%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.34 1.29 1.25 1.27 1.21 13.32%
Adjusted Per Share Value based on latest NOSH - 2,926,139
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.11 32.73 32.98 27.99 26.57 24.28 22.61 31.50%
EPS 7.71 7.48 7.40 6.51 6.22 6.13 6.05 17.52%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.7218 0.6915 0.6629 0.6375 0.6174 0.6276 0.5984 13.30%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.90 3.88 3.76 3.98 3.69 4.00 4.40 -
P/RPS 5.65 5.86 5.64 7.03 6.86 8.14 9.62 -29.84%
P/EPS 25.00 25.63 25.13 30.22 29.29 32.26 35.95 -21.49%
EY 4.00 3.90 3.98 3.31 3.41 3.10 2.78 27.42%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 2.67 2.77 2.81 3.09 2.95 3.15 3.64 -18.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 28/05/12 -
Price 4.03 3.75 3.98 3.78 3.84 3.75 3.99 -
P/RPS 5.84 5.66 5.97 6.67 7.14 7.63 8.73 -23.49%
P/EPS 25.83 24.77 26.60 28.70 30.48 30.24 32.60 -14.36%
EY 3.87 4.04 3.76 3.48 3.28 3.31 3.07 16.67%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 2.76 2.68 2.97 2.93 3.07 2.95 3.30 -11.22%

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