[ARMADA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 13.7%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,073,004 2,021,720 1,939,970 1,955,020 1,659,184 1,575,221 1,439,426 27.44%
PBT 479,973 523,429 507,528 523,604 468,617 443,817 438,908 6.12%
Tax -44,875 -62,037 -58,482 -81,960 -80,599 -73,001 -73,614 -28.04%
NP 435,098 461,392 449,046 441,644 388,018 370,816 365,294 12.32%
-
NP to SH 431,191 457,164 443,270 438,680 385,828 368,910 363,270 12.07%
-
Tax Rate 9.35% 11.85% 11.52% 15.65% 17.20% 16.45% 16.77% -
Total Cost 1,637,906 1,560,328 1,490,924 1,513,376 1,271,166 1,204,405 1,074,132 32.37%
-
Net Worth 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 11.24%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 95,266 - - - 87,887 - - -
Div Payout % 22.09% - - - 22.78% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 11.24%
NOSH 2,931,278 2,930,538 2,927,807 2,932,352 2,929,597 2,927,862 2,929,596 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.99% 22.82% 23.15% 22.59% 23.39% 23.54% 25.38% -
ROE 9.87% 10.68% 10.81% 11.16% 10.21% 10.08% 9.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.72 68.99 66.26 66.67 56.64 53.80 49.13 27.40%
EPS 14.71 15.60 15.14 14.96 13.17 12.60 12.40 12.02%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.49 1.46 1.40 1.34 1.29 1.25 1.27 11.20%
Adjusted Per Share Value based on latest NOSH - 2,932,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.02 34.15 32.77 33.03 28.03 26.61 24.32 27.43%
EPS 7.28 7.72 7.49 7.41 6.52 6.23 6.14 11.98%
DPS 1.61 0.00 0.00 0.00 1.48 0.00 0.00 -
NAPS 0.7378 0.7228 0.6924 0.6638 0.6384 0.6183 0.6285 11.24%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.03 3.90 3.88 3.76 3.98 3.69 4.00 -
P/RPS 5.70 5.65 5.86 5.64 7.03 6.86 8.14 -21.09%
P/EPS 27.40 25.00 25.63 25.13 30.22 29.29 32.26 -10.28%
EY 3.65 4.00 3.90 3.98 3.31 3.41 3.10 11.47%
DY 0.81 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 2.70 2.67 2.77 2.81 3.09 2.95 3.15 -9.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 -
Price 3.95 4.03 3.75 3.98 3.78 3.84 3.75 -
P/RPS 5.59 5.84 5.66 5.97 6.67 7.14 7.63 -18.68%
P/EPS 26.85 25.83 24.77 26.60 28.70 30.48 30.24 -7.60%
EY 3.72 3.87 4.04 3.76 3.48 3.28 3.31 8.07%
DY 0.82 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 2.65 2.76 2.68 2.97 2.93 3.07 2.95 -6.88%

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