[ARMADA] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 2.47%
YoY- 52.55%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 488,755 477,768 461,703 384,601 335,112 370,854 403,921 13.53%
PBT 130,901 135,754 113,409 111,476 107,978 153,505 111,249 11.44%
Tax -20,490 -25,848 -17,944 -18,866 -17,941 -26,549 -15,986 17.97%
NP 110,411 109,906 95,465 92,610 90,037 126,956 95,263 10.32%
-
NP to SH 109,670 109,145 95,048 91,926 89,709 124,761 92,578 11.94%
-
Tax Rate 15.65% 19.04% 15.82% 16.92% 16.62% 17.30% 14.37% -
Total Cost 378,344 367,862 366,238 291,991 245,075 243,898 308,658 14.52%
-
Net Worth 3,929,353 3,774,719 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 13.18%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 87,784 - - - 73,216 - -
Div Payout % - 80.43% - - - 58.69% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,929,353 3,774,719 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 13.18%
NOSH 2,932,352 2,926,139 2,924,553 2,927,579 2,931,666 2,928,661 2,788,494 3.40%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.59% 23.00% 20.68% 24.08% 26.87% 34.23% 23.58% -
ROE 2.79% 2.89% 2.60% 2.47% 2.53% 3.52% 2.84% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.67 16.33 15.79 13.14 11.43 12.66 14.49 9.78%
EPS 3.74 3.73 3.25 3.14 3.06 4.26 3.32 8.25%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.34 1.29 1.25 1.27 1.21 1.21 1.17 9.45%
Adjusted Per Share Value based on latest NOSH - 2,927,579
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 8.26 8.07 7.80 6.50 5.66 6.26 6.82 13.60%
EPS 1.85 1.84 1.61 1.55 1.52 2.11 1.56 12.02%
DPS 0.00 1.48 0.00 0.00 0.00 1.24 0.00 -
NAPS 0.6638 0.6377 0.6176 0.6281 0.5993 0.5986 0.5511 13.19%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.76 3.98 3.69 4.00 4.40 4.10 3.36 -
P/RPS 22.56 24.38 23.37 30.45 38.49 32.38 23.20 -1.84%
P/EPS 100.53 106.70 113.54 127.39 143.79 96.24 101.20 -0.44%
EY 0.99 0.94 0.88 0.78 0.70 1.04 0.99 0.00%
DY 0.00 0.75 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 2.81 3.09 2.95 3.15 3.64 3.39 2.87 -1.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 22/02/13 21/11/12 16/08/12 28/05/12 27/02/12 21/11/11 -
Price 3.98 3.78 3.84 3.75 3.99 4.01 3.97 -
P/RPS 23.88 23.15 24.32 28.54 34.91 31.67 27.41 -8.77%
P/EPS 106.42 101.34 118.15 119.43 130.39 94.13 119.58 -7.47%
EY 0.94 0.99 0.85 0.84 0.77 1.06 0.84 7.77%
DY 0.00 0.79 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 2.97 2.93 3.07 2.95 3.30 3.31 3.39 -8.43%

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