[ARMADA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -39.91%
YoY- -40.93%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,397,339 2,260,676 2,117,996 1,875,668 2,073,004 2,021,720 1,939,970 15.11%
PBT 309,182 455,644 428,042 345,560 479,973 523,429 507,528 -28.07%
Tax -84,817 -83,200 -91,546 -78,640 -44,875 -62,037 -58,482 28.04%
NP 224,365 372,444 336,496 266,920 435,098 461,392 449,046 -36.95%
-
NP to SH 218,690 361,666 326,314 259,112 431,191 457,164 443,270 -37.48%
-
Tax Rate 27.43% 18.26% 21.39% 22.76% 9.35% 11.85% 11.52% -
Total Cost 2,172,974 1,888,232 1,781,500 1,608,748 1,637,906 1,560,328 1,490,924 28.46%
-
Net Worth 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 41.63%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 98,074 - - - 95,266 - - -
Div Payout % 44.85% - - - 22.09% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 41.63%
NOSH 5,866,269 4,725,609 2,934,478 2,931,131 2,931,278 2,930,538 2,927,807 58.73%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.36% 16.47% 15.89% 14.23% 20.99% 22.82% 23.15% -
ROE 3.16% 4.87% 7.32% 5.85% 9.87% 10.68% 10.81% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.84 47.84 72.18 63.99 70.72 68.99 66.26 -28.69%
EPS 4.32 7.65 11.12 8.84 14.71 15.60 15.14 -56.55%
DPS 1.63 0.00 0.00 0.00 3.25 0.00 0.00 -
NAPS 1.15 1.57 1.52 1.51 1.49 1.46 1.40 -12.25%
Adjusted Per Share Value based on latest NOSH - 2,931,131
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.50 38.19 35.78 31.69 35.02 34.15 32.77 15.12%
EPS 3.69 6.11 5.51 4.38 7.28 7.72 7.49 -37.54%
DPS 1.66 0.00 0.00 0.00 1.61 0.00 0.00 -
NAPS 1.1689 1.2533 0.7535 0.7477 0.7378 0.7228 0.6924 41.64%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.09 1.90 3.40 3.91 4.03 3.90 3.88 -
P/RPS 2.74 3.97 4.71 6.11 5.70 5.65 5.86 -39.67%
P/EPS 29.99 24.83 30.58 44.23 27.40 25.00 25.63 11.00%
EY 3.33 4.03 3.27 2.26 3.65 4.00 3.90 -9.97%
DY 1.50 0.00 0.00 0.00 0.81 0.00 0.00 -
P/NAPS 0.95 1.21 2.24 2.59 2.70 2.67 2.77 -50.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 -
Price 1.16 1.38 3.33 3.90 3.95 4.03 3.75 -
P/RPS 2.91 2.88 4.61 6.09 5.59 5.84 5.66 -35.74%
P/EPS 31.92 18.03 29.95 44.12 26.85 25.83 24.77 18.36%
EY 3.13 5.55 3.34 2.27 3.72 3.87 4.04 -15.60%
DY 1.41 0.00 0.00 0.00 0.82 0.00 0.00 -
P/NAPS 1.01 0.88 2.19 2.58 2.65 2.76 2.68 -47.73%

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