[ARMADA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 54.7%
YoY- 23.92%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,058,998 468,917 2,073,004 1,516,290 969,985 488,755 1,659,184 -25.92%
PBT 214,021 86,390 479,973 392,572 253,764 130,901 468,617 -40.77%
Tax -45,773 -19,660 -44,875 -46,528 -29,241 -20,490 -80,599 -31.49%
NP 168,248 66,730 435,098 346,044 224,523 110,411 388,018 -42.79%
-
NP to SH 163,157 64,778 431,191 342,873 221,635 109,670 385,828 -43.74%
-
Tax Rate 21.39% 22.76% 9.35% 11.85% 11.52% 15.65% 17.20% -
Total Cost 890,750 402,187 1,637,906 1,170,246 745,462 378,344 1,271,166 -21.15%
-
Net Worth 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 11.71%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 95,266 - - - 87,887 -
Div Payout % - - 22.09% - - - 22.78% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 3,779,180 11.71%
NOSH 2,934,478 2,931,131 2,931,278 2,930,538 2,927,807 2,932,352 2,929,597 0.11%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.89% 14.23% 20.99% 22.82% 23.15% 22.59% 23.39% -
ROE 3.66% 1.46% 9.87% 8.01% 5.41% 2.79% 10.21% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 36.09 16.00 70.72 51.74 33.13 16.67 56.64 -26.01%
EPS 5.56 2.21 14.71 11.70 7.57 3.74 13.17 -43.81%
DPS 0.00 0.00 3.25 0.00 0.00 0.00 3.00 -
NAPS 1.52 1.51 1.49 1.46 1.40 1.34 1.29 11.59%
Adjusted Per Share Value based on latest NOSH - 2,928,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 17.89 7.92 35.02 25.61 16.39 8.26 28.03 -25.93%
EPS 2.76 1.09 7.28 5.79 3.74 1.85 6.52 -43.71%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 1.48 -
NAPS 0.7535 0.7477 0.7378 0.7228 0.6924 0.6638 0.6384 11.71%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 3.40 3.91 4.03 3.90 3.88 3.76 3.98 -
P/RPS 9.42 24.44 5.70 7.54 11.71 22.56 7.03 21.60%
P/EPS 61.15 176.92 27.40 33.33 51.25 100.53 30.22 60.18%
EY 1.64 0.57 3.65 3.00 1.95 0.99 3.31 -37.46%
DY 0.00 0.00 0.81 0.00 0.00 0.00 0.75 -
P/NAPS 2.24 2.59 2.70 2.67 2.77 2.81 3.09 -19.35%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 21/05/13 22/02/13 -
Price 3.33 3.90 3.95 4.03 3.75 3.98 3.78 -
P/RPS 9.23 24.38 5.59 7.79 11.32 23.88 6.67 24.25%
P/EPS 59.89 176.47 26.85 34.44 49.54 106.42 28.70 63.51%
EY 1.67 0.57 3.72 2.90 2.02 0.94 3.48 -38.78%
DY 0.00 0.00 0.82 0.00 0.00 0.00 0.79 -
P/NAPS 2.19 2.58 2.65 2.76 2.68 2.97 2.93 -17.68%

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