[ARMADA] QoQ TTM 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- 6.15%
YoY- 12.6%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 2,162,017 2,053,166 2,073,004 1,994,058 1,909,456 1,812,827 1,659,184 19.35%
PBT 440,230 435,462 479,973 528,326 502,927 491,540 468,617 -4.09%
Tax -61,407 -44,045 -44,875 -72,376 -73,033 -83,148 -80,599 -16.62%
NP 378,823 391,417 435,098 455,950 429,894 408,392 388,018 -1.59%
-
NP to SH 372,713 386,299 431,191 452,018 425,828 405,789 385,828 -2.28%
-
Tax Rate 13.95% 10.11% 9.35% 13.70% 14.52% 16.92% 17.20% -
Total Cost 1,783,194 1,661,749 1,637,906 1,538,108 1,479,562 1,404,435 1,271,166 25.39%
-
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 95,359 95,359 87,784 87,784 87,784 87,784 5.68%
Div Payout % 25.59% 24.69% 22.12% 19.42% 20.61% 21.63% 22.75% -
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 17.52% 19.06% 20.99% 22.87% 22.51% 22.53% 23.39% -
ROE 8.35% 8.73% 9.86% 10.57% 10.38% 10.33% 10.22% -
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 73.62 70.05 70.65 68.09 65.15 61.82 56.70 19.07%
EPS 12.69 13.18 14.70 15.44 14.53 13.84 13.19 -2.55%
DPS 3.25 3.25 3.25 3.00 3.00 3.00 3.00 5.49%
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 36.47 34.64 34.97 33.64 32.21 30.58 27.99 19.35%
EPS 6.29 6.52 7.27 7.63 7.18 6.85 6.51 -2.27%
DPS 1.61 1.61 1.61 1.48 1.48 1.48 1.48 5.78%
NAPS 0.753 0.7466 0.7375 0.7213 0.6922 0.6629 0.6368 11.85%
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 4.62 5.58 5.70 5.73 5.96 6.08 7.02 -24.39%
P/EPS 26.79 29.67 27.42 25.27 26.71 27.17 30.18 -7.65%
EY 3.73 3.37 3.65 3.96 3.74 3.68 3.31 8.31%
DY 0.96 0.83 0.81 0.77 0.77 0.80 0.75 17.94%
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 4.52 5.57 5.59 5.92 5.76 6.44 6.67 -22.90%
P/EPS 26.24 29.59 26.88 26.11 25.81 28.76 28.67 -5.74%
EY 3.81 3.38 3.72 3.83 3.87 3.48 3.49 6.03%
DY 0.98 0.83 0.82 0.74 0.80 0.75 0.79 15.49%
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