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

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
TTM Result
Revenue	2,073,004	1,994,058	1,909,456	1,812,827	1,659,184	1,552,270	1,494,488	24.30%
YoY %	3.96%	4.43%	5.33%	9.26%	6.89%	3.87%	-	-
Horiz. %	138.71%	133.43%	127.77%	121.30%	111.02%	103.87%	100.00%	-
PBT	479,973	528,326	502,927	491,540	468,617	486,368	484,208	-0.58%
YoY %	-9.15%	5.05%	2.32%	4.89%	-3.65%	0.45%	-	-
Horiz. %	99.13%	109.11%	103.87%	101.51%	96.78%	100.45%	100.00%	-
Tax	-44,875	-72,376	-73,033	-83,148	-80,599	-81,300	-79,342	-31.53%
YoY %	38.00%	0.90%	12.17%	-3.16%	0.86%	-2.47%	-	-
Horiz. %	56.56%	91.22%	92.05%	104.80%	101.58%	102.47%	100.00%	-
NP	435,098	455,950	429,894	408,392	388,018	405,068	404,866	4.90%
YoY %	-4.57%	6.06%	5.27%	5.25%	-4.21%	0.05%	-	-
Horiz. %	107.47%	112.62%	106.18%	100.87%	95.84%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	431,191	452,018	425,828	405,789	385,828	401,444	398,974	5.29%
YoY %	-4.61%	6.15%	4.94%	5.17%	-3.89%	0.62%	-	-
Horiz. %	108.07%	113.30%	106.73%	101.71%	96.71%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.35%	13.70%	14.52%	16.92%	17.20%	16.72%	16.39%	-
YoY %	-31.75%	-5.65%	-14.18%	-1.63%	2.87%	2.01%	-	-
Horiz. %	57.05%	83.59%	88.59%	103.23%	104.94%	102.01%	100.00%	-
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%
YoY %	6.49%	3.96%	5.35%	10.48%	10.81%	5.28%	-	-
Horiz. %	150.32%	141.16%	135.79%	128.89%	116.66%	105.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	2.25%	4.19%	4.43%	4.10%	3.26%	-1.68%	-	-
Horiz. %	117.59%	115.00%	110.37%	105.68%	101.52%	98.32%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Dividend
Div	95,359	87,784	87,784	87,784	87,784	73,216	73,216	19.20%
YoY %	8.63%	0.00%	0.00%	0.00%	19.90%	0.00%	-	-
Horiz. %	130.24%	119.90%	119.90%	119.90%	119.90%	100.00%	100.00%	-
Div Payout %	22.12%	19.42%	20.61%	21.63%	22.75%	18.24%	18.35%	-
YoY %	13.90%	-5.77%	-4.72%	-4.92%	24.73%	-0.60%	-	-
Horiz. %	120.54%	105.83%	112.32%	117.87%	123.98%	99.40%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Equity
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%
YoY %	2.25%	4.19%	4.43%	4.10%	3.26%	-1.68%	-	-
Horiz. %	117.59%	115.00%	110.37%	105.68%	101.52%	98.32%	100.00%	-
NOSH	2,934,152	2,928,454	2,931,020	2,932,352	2,926,139	2,924,553	2,927,579	0.14%
YoY %	0.19%	-0.09%	-0.05%	0.21%	0.05%	-0.10%	-	-
Horiz. %	100.22%	100.03%	100.12%	100.16%	99.95%	99.90%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Ratio Analysis
NP Margin	20.99%	22.87%	22.51%	22.53%	23.39%	26.10%	27.09%	-
YoY %	-8.22%	1.60%	-0.09%	-3.68%	-10.38%	-3.65%	-	-
Horiz. %	77.48%	84.42%	83.09%	83.17%	86.34%	96.35%	100.00%	-
ROE	9.86%	10.57%	10.38%	10.33%	10.22%	10.98%	10.73%	-
YoY %	-6.72%	1.83%	0.48%	1.08%	-6.92%	2.33%	-	-
Horiz. %	91.89%	98.51%	96.74%	96.27%	95.25%	102.33%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Per Share
RPS	70.65	68.09	65.15	61.82	56.70	53.08	51.05	24.11%
YoY %	3.76%	4.51%	5.39%	9.03%	6.82%	3.98%	-	-
Horiz. %	138.39%	133.38%	127.62%	121.10%	111.07%	103.98%	100.00%	-
EPS	14.70	15.44	14.53	13.84	13.19	13.73	13.63	5.15%
YoY %	-4.79%	6.26%	4.99%	4.93%	-3.93%	0.73%	-	-
Horiz. %	107.85%	113.28%	106.60%	101.54%	96.77%	100.73%	100.00%	-
DPS	3.25	3.00	3.00	3.00	3.00	2.50	2.50	19.05%
YoY %	8.33%	0.00%	0.00%	0.00%	20.00%	0.00%	-	-
Horiz. %	130.00%	120.00%	120.00%	120.00%	120.00%	100.00%	100.00%	-
NAPS	1.49	1.46	1.40	1.34	1.29	1.25	1.27	11.20%
YoY %	2.05%	4.29%	4.48%	3.88%	3.20%	-1.57%	-	-
Horiz. %	117.32%	114.96%	110.24%	105.51%	101.57%	98.43%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 2,932,352
RPS	34.97	33.64	32.21	30.58	27.99	26.19	25.21	24.30%
YoY %	3.95%	4.44%	5.33%	9.25%	6.87%	3.89%	-	-
Horiz. %	138.71%	133.44%	127.77%	121.30%	111.03%	103.89%	100.00%	-
EPS	7.27	7.63	7.18	6.85	6.51	6.77	6.73	5.26%
YoY %	-4.72%	6.27%	4.82%	5.22%	-3.84%	0.59%	-	-
Horiz. %	108.02%	113.37%	106.69%	101.78%	96.73%	100.59%	100.00%	-
DPS	1.61	1.48	1.48	1.48	1.48	1.24	1.24	18.95%
YoY %	8.78%	0.00%	0.00%	0.00%	19.35%	0.00%	-	-
Horiz. %	129.84%	119.35%	119.35%	119.35%	119.35%	100.00%	100.00%	-
NAPS	0.7375	0.7213	0.6922	0.6629	0.6368	0.6167	0.6272	11.37%
YoY %	2.25%	4.20%	4.42%	4.10%	3.26%	-1.67%	-	-
Horiz. %	117.59%	115.00%	110.36%	105.69%	101.53%	98.33%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-0.52%	-3.86%	-1.97%	-13.39%	1.01%	-11.35%	-	-
Horiz. %	72.70%	73.09%	76.02%	77.55%	89.54%	88.65%	100.00%	-
P/EPS	27.42	25.27	26.71	27.17	30.18	26.88	29.35	-4.42%
YoY %	8.51%	-5.39%	-1.69%	-9.97%	12.28%	-8.42%	-	-
Horiz. %	93.42%	86.10%	91.01%	92.57%	102.83%	91.58%	100.00%	-
EY	3.65	3.96	3.74	3.68	3.31	3.72	3.41	4.62%
YoY %	-7.83%	5.88%	1.63%	11.18%	-11.02%	9.09%	-	-
Horiz. %	107.04%	116.13%	109.68%	107.92%	97.07%	109.09%	100.00%	-
DY	0.81	0.77	0.77	0.80	0.75	0.68	0.63	18.18%
YoY %	5.19%	0.00%	-3.75%	6.67%	10.29%	7.94%	-	-
Horiz. %	128.57%	122.22%	122.22%	126.98%	119.05%	107.94%	100.00%	-
P/NAPS	2.70	2.67	2.77	2.81	3.09	2.95	3.15	-9.74%
YoY %	1.12%	-3.61%	-1.42%	-9.06%	4.75%	-6.35%	-	-
Horiz. %	85.71%	84.76%	87.94%	89.21%	98.10%	93.65%	100.00%	-

	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	30/09/12	30/06/12	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-5.57%	2.78%	-10.56%	-3.45%	-7.75%	-1.63%	-	-
Horiz. %	76.05%	80.54%	78.37%	87.62%	90.75%	98.37%	100.00%	-
P/EPS	26.88	26.11	25.81	28.76	28.67	27.97	27.52	-1.55%
YoY %	2.95%	1.16%	-10.26%	0.31%	2.50%	1.64%	-	-
Horiz. %	97.67%	94.88%	93.79%	104.51%	104.18%	101.64%	100.00%	-
EY	3.72	3.83	3.87	3.48	3.49	3.57	3.63	1.64%
YoY %	-2.87%	-1.03%	11.21%	-0.29%	-2.24%	-1.65%	-	-
Horiz. %	102.48%	105.51%	106.61%	95.87%	96.14%	98.35%	100.00%	-
DY	0.82	0.74	0.80	0.75	0.79	0.65	0.67	14.37%
YoY %	10.81%	-7.50%	6.67%	-5.06%	21.54%	-2.99%	-	-
Horiz. %	122.39%	110.45%	119.40%	111.94%	117.91%	97.01%	100.00%	-
P/NAPS	2.65	2.76	2.68	2.97	2.93	3.07	2.95	-6.88%
YoY %	-3.99%	2.99%	-9.76%	1.37%	-4.56%	4.07%	-	-
Horiz. %	89.83%	93.56%	90.85%	100.68%	99.32%	104.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos