[ARMADA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 14.22%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 2,021,720 1,575,221 1,564,056 1,160,288 20.31%
PBT 523,429 443,817 376,513 350,588 14.27%
Tax -62,037 -73,001 -58,680 -30,082 27.25%
NP 461,392 370,816 317,833 320,505 12.90%
-
NP to SH 457,164 368,910 313,214 320,505 12.55%
-
Tax Rate 11.85% 16.45% 15.59% 8.58% -
Total Cost 1,560,328 1,204,405 1,246,222 839,782 22.91%
-
Net Worth 4,278,586 3,659,828 2,678,809 0 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 4,278,586 3,659,828 2,678,809 0 -
NOSH 2,930,538 2,927,862 2,289,580 1,993,192 13.69%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 22.82% 23.54% 20.32% 27.62% -
ROE 10.68% 10.08% 11.69% 0.00% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 68.99 53.80 68.31 58.21 5.82%
EPS 15.60 12.60 13.68 16.08 -1.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.25 1.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,993,605
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 34.11 26.57 26.38 19.57 20.32%
EPS 7.71 6.22 5.28 5.41 12.52%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.7218 0.6174 0.4519 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/13 28/09/12 30/09/11 - -
Price 3.90 3.69 3.36 0.00 -
P/RPS 5.65 6.86 4.92 0.00 -
P/EPS 25.00 29.29 24.56 0.00 -
EY 4.00 3.41 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 2.95 2.87 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 20/11/13 21/11/12 21/11/11 - -
Price 4.03 3.84 3.97 0.00 -
P/RPS 5.84 7.14 5.81 0.00 -
P/EPS 25.83 30.48 29.02 0.00 -
EY 3.87 3.28 3.45 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 2.76 3.07 3.39 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