[ARMADA] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4.59%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 2,179,734 2,397,339 2,073,004 1,659,184 1,543,896 1,241,383 11.91%
PBT -171,392 309,182 479,973 468,617 435,890 383,266 -
Tax -70,385 -84,817 -44,875 -80,599 -70,559 -32,511 16.69%
NP -241,777 224,365 435,098 388,018 365,331 350,755 -
-
NP to SH -234,566 218,690 431,191 385,828 359,672 350,755 -
-
Tax Rate - 27.43% 9.35% 17.20% 16.19% 8.48% -
Total Cost 2,421,511 2,172,974 1,637,906 1,271,166 1,178,565 890,628 22.13%
-
Net Worth 7,274,174 6,919,331 4,367,604 3,779,180 2,974,730 597,199 64.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 48,103 98,074 95,266 87,887 61,461 - -
Div Payout % 0.00% 44.85% 22.09% 22.78% 17.09% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 7,274,174 6,919,331 4,367,604 3,779,180 2,974,730 597,199 64.82%
NOSH 5,866,269 5,866,269 2,931,278 2,929,597 2,458,455 1,990,663 24.11%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -11.09% 9.36% 20.99% 23.39% 23.66% 28.26% -
ROE -3.22% 3.16% 9.87% 10.21% 12.09% 58.73% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 37.16 39.84 70.72 56.64 62.80 62.36 -9.83%
EPS -4.00 4.32 14.71 13.17 14.63 17.62 -
DPS 0.82 1.63 3.25 3.00 2.50 0.00 -
NAPS 1.24 1.15 1.49 1.29 1.21 0.30 32.79%
Adjusted Per Share Value based on latest NOSH - 2,926,139
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 36.77 40.44 34.97 27.99 26.04 20.94 11.91%
EPS -3.96 3.69 7.27 6.51 6.07 5.92 -
DPS 0.81 1.65 1.61 1.48 1.04 0.00 -
NAPS 1.2271 1.1673 0.7368 0.6375 0.5018 0.1007 64.83%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.02 1.09 4.03 3.98 4.10 0.00 -
P/RPS 2.75 2.74 5.70 7.03 6.53 0.00 -
P/EPS -25.51 29.99 27.40 30.22 28.02 0.00 -
EY -3.92 3.33 3.65 3.31 3.57 0.00 -
DY 0.80 1.50 0.81 0.75 0.61 0.00 -
P/NAPS 0.82 0.95 2.70 3.09 3.39 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 26/02/16 26/02/15 20/02/14 22/02/13 27/02/12 - -
Price 1.00 1.16 3.95 3.78 4.01 0.00 -
P/RPS 2.69 2.91 5.59 6.67 6.39 0.00 -
P/EPS -25.01 31.92 26.85 28.70 27.41 0.00 -
EY -4.00 3.13 3.72 3.48 3.65 0.00 -
DY 0.82 1.41 0.82 0.79 0.62 0.00 -
P/NAPS 0.81 1.01 2.65 2.93 3.31 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