[ARMADA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 4.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,552,270 1,494,488 1,502,849 1,543,896 1,544,209 1,469,189 1,355,081 9.45%
PBT 486,368 484,208 448,395 435,890 402,710 400,816 405,920 12.77%
Tax -81,300 -79,342 -75,101 -70,559 -53,959 -47,249 -39,733 60.96%
NP 405,068 404,866 373,294 365,331 348,751 353,567 366,187 6.93%
-
NP to SH 401,444 398,974 367,307 359,672 345,287 352,788 366,187 6.30%
-
Tax Rate 16.72% 16.39% 16.75% 16.19% 13.40% 11.79% 9.79% -
Total Cost 1,147,202 1,089,622 1,129,555 1,178,565 1,195,458 1,115,622 988,894 10.37%
-
Net Worth 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 73,216 73,216 73,216 73,216 - - - -
Div Payout % 18.24% 18.35% 19.93% 20.36% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 0 -
NOSH 2,924,553 2,927,579 2,931,666 2,928,661 2,788,494 2,282,537 2,254,780 18.87%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 26.10% 27.09% 24.84% 23.66% 22.58% 24.07% 27.02% -
ROE 10.98% 10.73% 10.35% 10.15% 10.58% 26.20% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 53.08 51.05 51.26 52.72 55.38 64.37 60.10 -7.92%
EPS 13.73 13.63 12.53 12.28 12.38 15.46 16.24 -10.56%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.21 1.21 1.17 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,928,661
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 26.22 25.25 25.39 26.08 26.09 24.82 22.89 9.45%
EPS 6.78 6.74 6.20 6.08 5.83 5.96 6.19 6.23%
DPS 1.24 1.24 1.24 1.24 0.00 0.00 0.00 -
NAPS 0.6176 0.6281 0.5993 0.5986 0.5511 0.2275 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 3.69 4.00 4.40 4.10 3.36 0.00 0.00 -
P/RPS 6.95 7.84 8.58 7.78 6.07 0.00 0.00 -
P/EPS 26.88 29.35 35.12 33.38 27.13 0.00 0.00 -
EY 3.72 3.41 2.85 3.00 3.69 0.00 0.00 -
DY 0.68 0.63 0.57 0.61 0.00 0.00 0.00 -
P/NAPS 2.95 3.15 3.64 3.39 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 28/05/12 - - - - -
Price 3.84 3.75 3.99 0.00 0.00 0.00 0.00 -
P/RPS 7.23 7.35 7.78 0.00 0.00 0.00 0.00 -
P/EPS 27.97 27.52 31.85 0.00 0.00 0.00 0.00 -
EY 3.57 3.63 3.14 0.00 0.00 0.00 0.00 -
DY 0.65 0.67 0.63 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.95 3.30 0.00 0.00 0.00 0.00 -

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