[ARMADA] QoQ TTM 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- 2.12%
YoY- 0.31%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,659,184 1,552,270 1,494,488 1,502,849 1,543,896 1,544,209 1,469,189 8.40%
PBT 468,617 486,368 484,208 448,395 435,890 402,710 400,816 10.92%
Tax -80,599 -81,300 -79,342 -75,101 -70,559 -53,959 -47,249 42.53%
NP 388,018 405,068 404,866 373,294 365,331 348,751 353,567 6.36%
-
NP to SH 385,828 401,444 398,974 367,307 359,672 345,287 352,788 6.12%
-
Tax Rate 17.20% 16.72% 16.39% 16.75% 16.19% 13.40% 11.79% -
Total Cost 1,271,166 1,147,202 1,089,622 1,129,555 1,178,565 1,195,458 1,115,622 9.04%
-
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 73,216 73,216 73,216 - - -
Div Payout % 22.75% 18.24% 18.35% 19.93% 20.36% - - -
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 23.39% 26.10% 27.09% 24.84% 23.66% 22.58% 24.07% -
ROE 10.22% 10.98% 10.73% 10.35% 10.15% 10.58% 26.20% -
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 56.70 53.08 51.05 51.26 52.72 55.38 64.37 -8.07%
EPS 13.19 13.73 13.63 12.53 12.28 12.38 15.46 -10.00%
DPS 3.00 2.50 2.50 2.50 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 28.03 26.22 25.25 25.39 26.08 26.09 24.82 8.40%
EPS 6.52 6.78 6.74 6.20 6.08 5.83 5.96 6.14%
DPS 1.48 1.24 1.24 1.24 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 7.02 6.95 7.84 8.58 7.78 6.07 0.00 -
P/EPS 30.18 26.88 29.35 35.12 33.38 27.13 0.00 -
EY 3.31 3.72 3.41 2.85 3.00 3.69 0.00 -
DY 0.75 0.68 0.63 0.57 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 - - - -
Price 3.78 3.84 3.75 3.99 0.00 0.00 0.00 -
P/RPS 6.67 7.23 7.35 7.78 0.00 0.00 0.00 -
P/EPS 28.67 27.97 27.52 31.85 0.00 0.00 0.00 -
EY 3.49 3.57 3.63 3.14 0.00 0.00 0.00 -
DY 0.79 0.65 0.67 0.63 0.00 0.00 0.00 -
P/NAPS 2.93 3.07 2.95 3.30 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