[ARMADA] QoQ 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- 8.28%
YoY- 27.55%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 590,081 468,917 556,714 546,305 481,230 488,755 477,768 15.15%
PBT 127,631 86,390 87,401 138,808 122,863 130,901 135,754 -4.04%
Tax -26,113 -19,660 1,653 -17,287 -8,751 -20,490 -25,848 0.68%
NP 101,518 66,730 89,054 121,521 114,112 110,411 109,906 -5.16%
-
NP to SH 98,379 64,778 88,318 121,238 111,965 109,670 109,145 -6.70%
-
Tax Rate 20.46% 22.76% -1.89% 12.45% 7.12% 15.65% 19.04% -
Total Cost 488,563 402,187 467,660 424,784 367,118 378,344 367,862 20.88%
-
Net Worth 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 11.86%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 95,359 - - - 87,784 -
Div Payout % - - 107.97% - - - 80.43% -
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 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 11.86%
NOSH 2,936,686 2,931,131 2,934,152 2,928,454 2,931,020 2,932,352 2,926,139 0.24%
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 17.20% 14.23% 16.00% 22.24% 23.71% 22.59% 23.00% -
ROE 2.20% 1.46% 2.02% 2.84% 2.73% 2.79% 2.89% -
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 20.09 16.00 18.97 18.66 16.42 16.67 16.33 14.85%
EPS 3.35 2.21 3.01 4.14 3.82 3.74 3.73 -6.93%
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 9.97 7.92 9.40 9.23 8.13 8.26 8.07 15.18%
EPS 1.66 1.09 1.49 2.05 1.89 1.85 1.84 -6.65%
DPS 0.00 0.00 1.61 0.00 0.00 0.00 1.48 -
NAPS 0.7541 0.7477 0.7386 0.7223 0.6932 0.6638 0.6377 11.86%
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 16.92 24.44 21.24 20.91 23.63 22.56 24.38 -21.66%
P/EPS 101.49 176.92 133.89 94.20 101.57 100.53 106.70 -3.29%
EY 0.99 0.57 0.75 1.06 0.98 0.99 0.94 3.52%
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 16.57 24.38 20.82 21.60 22.84 23.88 23.15 -20.03%
P/EPS 99.40 176.47 131.23 97.34 98.17 106.42 101.34 -1.28%
EY 1.01 0.57 0.76 1.03 1.02 0.94 0.99 1.34%
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