[ARMADA] QoQ Cumulative 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- -71.58%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative 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 1,516,290 969,985 488,755 1,659,184 1,181,416 719,713 102.04%
PBT 479,973 392,572 253,764 130,901 468,617 332,863 219,454 68.25%
Tax -44,875 -46,528 -29,241 -20,490 -80,599 -54,751 -36,807 14.08%
NP 435,098 346,044 224,523 110,411 388,018 278,112 182,647 78.08%
-
NP to SH 431,191 342,873 221,635 109,670 385,828 276,683 181,635 77.67%
-
Tax Rate 9.35% 11.85% 11.52% 15.65% 17.20% 16.45% 16.77% -
Total Cost 1,637,906 1,170,246 745,462 378,344 1,271,166 903,304 537,066 109.87%
-
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% 8.01% 5.41% 2.79% 10.21% 7.56% 4.88% -
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 51.74 33.13 16.67 56.64 40.35 24.57 101.95%
EPS 14.71 11.70 7.57 3.74 13.17 9.45 6.20 77.60%
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 34.97 25.58 16.36 8.25 27.99 19.93 12.14 102.06%
EPS 7.27 5.78 3.74 1.85 6.51 4.67 3.06 77.76%
DPS 1.61 0.00 0.00 0.00 1.48 0.00 0.00 -
NAPS 0.7368 0.7218 0.6915 0.6629 0.6375 0.6174 0.6276 11.25%
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 7.54 11.71 22.56 7.03 9.14 16.28 -50.22%
P/EPS 27.40 33.33 51.25 100.53 30.22 39.05 64.52 -43.41%
EY 3.65 3.00 1.95 0.99 3.31 2.56 1.55 76.72%
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 7.79 11.32 23.88 6.67 9.52 15.26 -48.71%
P/EPS 26.85 34.44 49.54 106.42 28.70 40.63 60.48 -41.71%
EY 3.72 2.90 2.02 0.94 3.48 2.46 1.65 71.68%
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