[ARMADA] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -3.52%
YoY- -12.47%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,500,573 2,397,339 2,252,221 2,162,017 2,053,166 2,073,004 1,994,058 16.30%
PBT 327,997 309,182 429,134 440,230 435,462 479,973 528,326 -27.24%
Tax -97,317 -84,817 -60,747 -61,407 -44,045 -44,875 -72,376 21.84%
NP 230,680 224,365 368,387 378,823 391,417 435,098 455,950 -36.53%
-
NP to SH 225,960 218,690 359,568 372,713 386,299 431,191 452,018 -37.03%
-
Tax Rate 29.67% 27.43% 14.16% 13.95% 10.11% 9.35% 13.70% -
Total Cost 2,269,893 2,172,974 1,883,834 1,783,194 1,661,749 1,637,906 1,538,108 29.65%
-
Net Worth 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 39.47%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 98,074 98,074 95,359 95,359 95,359 95,359 87,784 7.67%
Div Payout % 43.40% 44.85% 26.52% 25.59% 24.69% 22.12% 19.42% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,039,523 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 39.47%
NOSH 5,866,269 5,866,269 4,720,218 2,936,686 2,931,131 2,934,152 2,928,454 58.97%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 9.23% 9.36% 16.36% 17.52% 19.06% 20.99% 22.87% -
ROE 3.21% 3.16% 4.85% 8.35% 8.73% 9.86% 10.57% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.63 39.84 47.71 73.62 70.05 70.65 68.09 -26.83%
EPS 3.85 3.63 7.62 12.69 13.18 14.70 15.44 -60.41%
DPS 1.67 1.63 2.02 3.25 3.25 3.25 3.00 -32.35%
NAPS 1.20 1.15 1.57 1.52 1.51 1.49 1.46 -12.26%
Adjusted Per Share Value based on latest NOSH - 2,936,686
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 42.18 40.44 37.99 36.47 34.64 34.97 33.64 16.29%
EPS 3.81 3.69 6.07 6.29 6.52 7.27 7.63 -37.08%
DPS 1.65 1.65 1.61 1.61 1.61 1.61 1.48 7.52%
NAPS 1.1875 1.1673 1.2502 0.753 0.7466 0.7375 0.7213 39.46%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.09 1.90 3.40 3.91 4.03 3.90 -
P/RPS 2.42 2.74 3.98 4.62 5.58 5.70 5.73 -43.73%
P/EPS 26.74 29.99 24.94 26.79 29.67 27.42 25.27 3.84%
EY 3.74 3.33 4.01 3.73 3.37 3.65 3.96 -3.74%
DY 1.62 1.50 1.06 0.96 0.83 0.81 0.77 64.26%
P/NAPS 0.86 0.95 1.21 2.24 2.59 2.70 2.67 -53.04%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 -
Price 1.23 1.16 1.38 3.33 3.90 3.95 4.03 -
P/RPS 2.89 2.91 2.89 4.52 5.57 5.59 5.92 -38.02%
P/EPS 31.93 31.92 18.12 26.24 29.59 26.88 26.11 14.37%
EY 3.13 3.13 5.52 3.81 3.38 3.72 3.83 -12.60%
DY 1.36 1.41 1.46 0.98 0.83 0.82 0.74 50.09%
P/NAPS 1.03 1.01 0.88 2.19 2.58 2.65 2.76 -48.19%

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