[ARMADA] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -10.41%
YoY- -4.8%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 2,397,339 2,252,221 2,162,017 2,053,166 2,073,004 1,994,058 1,909,456 16.33%
PBT 309,182 429,134 440,230 435,462 479,973 528,326 502,927 -27.63%
Tax -84,817 -60,747 -61,407 -44,045 -44,875 -72,376 -73,033 10.45%
NP 224,365 368,387 378,823 391,417 435,098 455,950 429,894 -35.10%
-
NP to SH 218,690 359,568 372,713 386,299 431,191 452,018 425,828 -35.79%
-
Tax Rate 27.43% 14.16% 13.95% 10.11% 9.35% 13.70% 14.52% -
Total Cost 2,172,974 1,883,834 1,783,194 1,661,749 1,637,906 1,538,108 1,479,562 29.11%
-
Net Worth 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 41.53%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 98,074 95,359 95,359 95,359 95,359 87,784 87,784 7.64%
Div Payout % 44.85% 26.52% 25.59% 24.69% 22.12% 19.42% 20.61% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 6,919,331 7,410,743 4,463,763 4,426,008 4,371,887 4,275,543 4,103,429 41.53%
NOSH 5,866,269 4,720,218 2,936,686 2,931,131 2,934,152 2,928,454 2,931,020 58.61%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.36% 16.36% 17.52% 19.06% 20.99% 22.87% 22.51% -
ROE 3.16% 4.85% 8.35% 8.73% 9.86% 10.57% 10.38% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 39.84 47.71 73.62 70.05 70.65 68.09 65.15 -27.89%
EPS 3.63 7.62 12.69 13.18 14.70 15.44 14.53 -60.23%
DPS 1.63 2.02 3.25 3.25 3.25 3.00 3.00 -33.34%
NAPS 1.15 1.57 1.52 1.51 1.49 1.46 1.40 -12.25%
Adjusted Per Share Value based on latest NOSH - 2,931,131
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 40.50 38.05 36.52 34.68 35.02 33.69 32.26 16.32%
EPS 3.69 6.07 6.30 6.53 7.28 7.64 7.19 -35.82%
DPS 1.66 1.61 1.61 1.61 1.61 1.48 1.48 7.92%
NAPS 1.1689 1.2519 0.7541 0.7477 0.7386 0.7223 0.6932 41.53%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.09 1.90 3.40 3.91 4.03 3.90 3.88 -
P/RPS 2.74 3.98 4.62 5.58 5.70 5.73 5.96 -40.34%
P/EPS 29.99 24.94 26.79 29.67 27.42 25.27 26.71 8.00%
EY 3.33 4.01 3.73 3.37 3.65 3.96 3.74 -7.42%
DY 1.50 1.06 0.96 0.83 0.81 0.77 0.77 55.78%
P/NAPS 0.95 1.21 2.24 2.59 2.70 2.67 2.77 -50.90%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 -
Price 1.16 1.38 3.33 3.90 3.95 4.03 3.75 -
P/RPS 2.91 2.89 4.52 5.57 5.59 5.92 5.76 -36.48%
P/EPS 31.92 18.12 26.24 29.59 26.88 26.11 25.81 15.17%
EY 3.13 5.52 3.81 3.38 3.72 3.83 3.87 -13.15%
DY 1.41 1.46 0.98 0.83 0.82 0.74 0.80 45.75%
P/NAPS 1.01 0.88 2.19 2.58 2.65 2.76 2.68 -47.73%

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