[ARMADA] QoQ 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- -28.1%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 477,768 461,703 384,601 335,112 370,854 403,921 392,962 13.84%
PBT 135,754 113,409 111,476 107,978 153,505 111,249 75,663 47.39%
Tax -25,848 -17,944 -18,866 -17,941 -26,549 -15,986 -14,625 45.92%
NP 109,906 95,465 92,610 90,037 126,956 95,263 61,038 47.74%
-
NP to SH 109,145 95,048 91,926 89,709 124,761 92,578 60,259 48.32%
-
Tax Rate 19.04% 15.82% 16.92% 16.62% 17.30% 14.37% 19.33% -
Total Cost 367,862 366,238 291,991 245,075 243,898 308,658 331,924 7.06%
-
Net Worth 3,774,719 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 98.17%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 87,784 - - - 73,216 - - -
Div Payout % 80.43% - - - 58.69% - - -
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 3,774,719 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 98.17%
NOSH 2,926,139 2,924,553 2,927,579 2,931,666 2,928,661 2,788,494 2,282,537 17.92%
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 23.00% 20.68% 24.08% 26.87% 34.23% 23.58% 15.53% -
ROE 2.89% 2.60% 2.47% 2.53% 3.52% 2.84% 4.47% -
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 16.33 15.79 13.14 11.43 12.66 14.49 17.22 -3.46%
EPS 3.73 3.25 3.14 3.06 4.26 3.32 2.64 25.78%
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 8.07 7.80 6.50 5.66 6.26 6.82 6.64 13.81%
EPS 1.84 1.61 1.55 1.52 2.11 1.56 1.02 47.92%
DPS 1.48 0.00 0.00 0.00 1.24 0.00 0.00 -
NAPS 0.6377 0.6176 0.6281 0.5993 0.5986 0.5511 0.2275 98.18%
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 24.38 23.37 30.45 38.49 32.38 23.20 0.00 -
P/EPS 106.70 113.54 127.39 143.79 96.24 101.20 0.00 -
EY 0.94 0.88 0.78 0.70 1.04 0.99 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 23.15 24.32 28.54 34.91 31.67 27.41 22.07 3.22%
P/EPS 101.34 118.15 119.43 130.39 94.13 119.58 143.94 -20.77%
EY 0.99 0.85 0.84 0.77 1.06 0.84 0.69 27.07%
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