[ARMADA] QoQ Cumulative 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- -75.06%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative 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 1,181,416 719,713 335,112 1,543,896 1,173,042 769,121 66.56%
PBT 468,617 332,863 219,454 107,978 435,890 282,385 171,136 95.13%
Tax -80,599 -54,751 -36,807 -17,941 -70,559 -44,010 -28,024 101.59%
NP 388,018 278,112 182,647 90,037 365,331 238,375 143,112 93.85%
-
NP to SH 385,828 276,683 181,635 89,709 359,672 234,911 142,333 93.82%
-
Tax Rate 17.20% 16.45% 16.77% 16.62% 16.19% 15.59% 16.38% -
Total Cost 1,271,166 903,304 537,066 245,075 1,178,565 934,667 626,009 60.01%
-
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% 7.56% 4.88% 2.53% 12.09% 8.77% 10.56% -
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 40.35 24.57 11.43 62.80 51.23 33.66 41.24%
EPS 13.17 9.45 6.20 3.06 14.63 10.26 6.23 64.34%
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 19.96 12.16 5.66 26.08 19.82 12.99 66.59%
EPS 6.52 4.67 3.07 1.52 6.08 3.97 2.40 94.10%
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 9.14 16.28 38.49 6.53 6.56 0.00 -
P/EPS 30.22 39.05 64.52 143.79 28.02 32.75 0.00 -
EY 3.31 2.56 1.55 0.70 3.57 3.05 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 9.52 15.26 34.91 6.39 7.75 11.29 -29.47%
P/EPS 28.70 40.63 60.48 130.39 27.41 38.69 61.00 -39.36%
EY 3.48 2.46 1.65 0.77 3.65 2.58 1.64 64.75%
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