[ARMADA] QoQ Cumulative 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- 39.45%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,516,290 969,985 488,755 1,659,184 1,181,416 719,713 335,112 173.31%
PBT 392,572 253,764 130,901 468,617 332,863 219,454 107,978 136.25%
Tax -46,528 -29,241 -20,490 -80,599 -54,751 -36,807 -17,941 88.65%
NP 346,044 224,523 110,411 388,018 278,112 182,647 90,037 145.16%
-
NP to SH 342,873 221,635 109,670 385,828 276,683 181,635 89,709 144.25%
-
Tax Rate 11.85% 11.52% 15.65% 17.20% 16.45% 16.77% 16.62% -
Total Cost 1,170,246 745,462 378,344 1,271,166 903,304 537,066 245,075 183.29%
-
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 8.01% 5.41% 2.79% 10.21% 7.56% 4.88% 2.53% -
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 51.74 33.13 16.67 56.64 40.35 24.57 11.43 173.39%
EPS 11.70 7.57 3.74 13.17 9.45 6.20 3.06 144.31%
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 25.61 16.39 8.26 28.03 19.96 12.16 5.66 173.31%
EPS 5.79 3.74 1.85 6.52 4.67 3.07 1.52 143.70%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.7228 0.6924 0.6638 0.6384 0.6183 0.6285 0.5993 13.29%
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 7.54 11.71 22.56 7.03 9.14 16.28 38.49 -66.23%
P/EPS 33.33 51.25 100.53 30.22 39.05 64.52 143.79 -62.23%
EY 3.00 1.95 0.99 3.31 2.56 1.55 0.70 163.61%
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 7.79 11.32 23.88 6.67 9.52 15.26 34.91 -63.17%
P/EPS 34.44 49.54 106.42 28.70 40.63 60.48 130.39 -58.79%
EY 2.90 2.02 0.94 3.48 2.46 1.65 0.77 141.87%
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