[ARMADA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.94%
YoY- 6.73%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,982,143 2,369,569 2,162,017 1,909,456 1,494,488 1,469,189 6.16%
PBT -471,986 -73,958 440,230 502,927 484,208 400,816 -
Tax -38,938 -95,813 -61,407 -73,033 -79,342 -47,249 -3.79%
NP -510,924 -169,771 378,823 429,894 404,866 353,567 -
-
NP to SH -509,976 -163,951 372,713 425,828 398,974 352,788 -
-
Tax Rate - - 13.95% 14.52% 16.39% 11.79% -
Total Cost 2,493,067 2,539,340 1,783,194 1,479,562 1,089,622 1,115,622 17.42%
-
Net Worth 6,276,908 6,804,872 4,463,763 4,103,429 3,718,025 1,346,697 36.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 48,103 98,074 95,359 87,784 73,216 - -
Div Payout % 0.00% 0.00% 25.59% 20.61% 18.35% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 6,276,908 6,804,872 4,463,763 4,103,429 3,718,025 1,346,697 36.00%
NOSH 5,866,269 5,866,269 2,936,686 2,931,020 2,927,579 2,282,537 20.75%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin -25.78% -7.16% 17.52% 22.51% 27.09% 24.07% -
ROE -8.12% -2.41% 8.35% 10.38% 10.73% 26.20% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.79 40.39 73.62 65.15 51.05 64.37 -12.08%
EPS -8.69 -2.79 12.69 14.53 13.63 15.46 -
DPS 0.82 1.67 3.25 3.00 2.50 0.00 -
NAPS 1.07 1.16 1.52 1.40 1.27 0.59 12.62%
Adjusted Per Share Value based on latest NOSH - 2,931,020
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 33.48 40.03 36.52 32.26 25.25 24.82 6.16%
EPS -8.62 -2.77 6.30 7.19 6.74 5.96 -
DPS 0.81 1.66 1.61 1.48 1.24 0.00 -
NAPS 1.0604 1.1496 0.7541 0.6932 0.6281 0.2275 36.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 0.725 1.14 3.40 3.88 4.00 0.00 -
P/RPS 2.15 2.82 4.62 5.96 7.84 0.00 -
P/EPS -8.34 -40.79 26.79 26.71 29.35 0.00 -
EY -11.99 -2.45 3.73 3.74 3.41 0.00 -
DY 1.13 1.47 0.96 0.77 0.63 0.00 -
P/NAPS 0.68 0.98 2.24 2.77 3.15 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 26/08/16 27/08/15 20/08/14 20/08/13 16/08/12 - -
Price 0.765 0.86 3.33 3.75 3.75 0.00 -
P/RPS 2.26 2.13 4.52 5.76 7.35 0.00 -
P/EPS -8.80 -30.77 26.24 25.81 27.52 0.00 -
EY -11.36 -3.25 3.81 3.87 3.63 0.00 -
DY 1.07 1.94 0.98 0.80 0.67 0.00 -
P/NAPS 0.71 0.74 2.19 2.68 2.95 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