[ARMADA] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 5.17%
YoY- 10.48%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 2,073,004 1,994,058 1,909,456 1,812,827 1,659,184 1,552,270 1,494,488 24.30%
PBT 479,973 528,326 502,927 491,540 468,617 486,368 484,208 -0.58%
Tax -44,875 -72,376 -73,033 -83,148 -80,599 -81,300 -79,342 -31.53%
NP 435,098 455,950 429,894 408,392 388,018 405,068 404,866 4.90%
-
NP to SH 431,191 452,018 425,828 405,789 385,828 401,444 398,974 5.29%
-
Tax Rate 9.35% 13.70% 14.52% 16.92% 17.20% 16.72% 16.39% -
Total Cost 1,637,906 1,538,108 1,479,562 1,404,435 1,271,166 1,147,202 1,089,622 31.12%
-
Net Worth 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 11.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 95,359 87,784 87,784 87,784 87,784 73,216 73,216 19.20%
Div Payout % 22.12% 19.42% 20.61% 21.63% 22.75% 18.24% 18.35% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 11.37%
NOSH 2,934,152 2,928,454 2,931,020 2,932,352 2,926,139 2,924,553 2,927,579 0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 20.99% 22.87% 22.51% 22.53% 23.39% 26.10% 27.09% -
ROE 9.86% 10.57% 10.38% 10.33% 10.22% 10.98% 10.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.65 68.09 65.15 61.82 56.70 53.08 51.05 24.11%
EPS 14.70 15.44 14.53 13.84 13.19 13.73 13.63 5.15%
DPS 3.25 3.00 3.00 3.00 3.00 2.50 2.50 19.05%
NAPS 1.49 1.46 1.40 1.34 1.29 1.25 1.27 11.20%
Adjusted Per Share Value based on latest NOSH - 2,932,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.02 33.69 32.26 30.62 28.03 26.22 25.25 24.29%
EPS 7.28 7.64 7.19 6.86 6.52 6.78 6.74 5.25%
DPS 1.61 1.48 1.48 1.48 1.48 1.24 1.24 18.95%
NAPS 0.7386 0.7223 0.6932 0.6638 0.6377 0.6176 0.6281 11.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.03 3.90 3.88 3.76 3.98 3.69 4.00 -
P/RPS 5.70 5.73 5.96 6.08 7.02 6.95 7.84 -19.09%
P/EPS 27.42 25.27 26.71 27.17 30.18 26.88 29.35 -4.42%
EY 3.65 3.96 3.74 3.68 3.31 3.72 3.41 4.62%
DY 0.81 0.77 0.77 0.80 0.75 0.68 0.63 18.18%
P/NAPS 2.70 2.67 2.77 2.81 3.09 2.95 3.15 -9.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 -
Price 3.95 4.03 3.75 3.98 3.78 3.84 3.75 -
P/RPS 5.59 5.92 5.76 6.44 6.67 7.23 7.35 -16.63%
P/EPS 26.88 26.11 25.81 28.76 28.67 27.97 27.52 -1.55%
EY 3.72 3.83 3.87 3.48 3.49 3.57 3.63 1.64%
DY 0.82 0.74 0.80 0.75 0.79 0.65 0.67 14.37%
P/NAPS 2.65 2.76 2.68 2.97 2.93 3.07 2.95 -6.88%

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