[ARMADA] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -0.23%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,659,184 1,575,221 1,439,426 1,340,448 1,543,896 1,564,056 1,538,242 5.15%
PBT 468,617 443,817 438,908 431,912 435,890 376,513 342,272 23.18%
Tax -80,599 -73,001 -73,614 -71,764 -70,559 -58,680 -56,048 27.26%
NP 388,018 370,816 365,294 360,148 365,331 317,833 286,224 22.37%
-
NP to SH 385,828 368,910 363,270 358,836 359,672 313,214 284,666 22.35%
-
Tax Rate 17.20% 16.45% 16.77% 16.62% 16.19% 15.59% 16.38% -
Total Cost 1,271,166 1,204,405 1,074,132 980,300 1,178,565 1,246,222 1,252,018 1.01%
-
Net Worth 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 98.21%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 87,887 - - - 61,461 - - -
Div Payout % 22.78% - - - 17.09% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 98.21%
NOSH 2,929,597 2,927,862 2,929,596 2,931,666 2,458,455 2,289,580 2,284,638 17.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 23.39% 23.54% 25.38% 26.87% 23.66% 20.32% 18.61% -
ROE 10.21% 10.08% 9.76% 10.12% 12.09% 11.69% 21.12% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 56.64 53.80 49.13 45.72 62.80 68.31 67.33 -10.83%
EPS 13.17 12.60 12.40 12.24 14.63 13.68 12.46 3.74%
DPS 3.00 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 1.29 1.25 1.27 1.21 1.21 1.17 0.59 68.05%
Adjusted Per Share Value based on latest NOSH - 2,931,666
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 28.03 26.61 24.32 22.64 26.08 26.42 25.99 5.14%
EPS 6.52 6.23 6.14 6.06 6.08 5.29 4.81 22.36%
DPS 1.48 0.00 0.00 0.00 1.04 0.00 0.00 -
NAPS 0.6384 0.6183 0.6285 0.5993 0.5025 0.4525 0.2277 98.21%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - -
Price 3.98 3.69 4.00 4.40 4.10 3.36 0.00 -
P/RPS 7.03 6.86 8.14 9.62 6.53 4.92 0.00 -
P/EPS 30.22 29.29 32.26 35.95 28.02 24.56 0.00 -
EY 3.31 3.41 3.10 2.78 3.57 4.07 0.00 -
DY 0.75 0.00 0.00 0.00 0.61 0.00 0.00 -
P/NAPS 3.09 2.95 3.15 3.64 3.39 2.87 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 22/02/13 21/11/12 16/08/12 28/05/12 27/02/12 21/11/11 25/08/11 -
Price 3.78 3.84 3.75 3.99 4.01 3.97 3.80 -
P/RPS 6.67 7.14 7.63 8.73 6.39 5.81 5.64 11.77%
P/EPS 28.70 30.48 30.24 32.60 27.41 29.02 30.50 -3.95%
EY 3.48 3.28 3.31 3.07 3.65 3.45 3.28 4.00%
DY 0.79 0.00 0.00 0.00 0.62 0.00 0.00 -
P/NAPS 2.93 3.07 2.95 3.30 3.31 3.39 6.44 -40.70%

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