[ARMADA] YoY TTM Result on 30-Sep-2014 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -3.53%
YoY- -20.45%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,945,436 1,800,185 2,292,524 2,252,221 1,994,058 1,552,270 1,544,209 3.92%
PBT -880,395 -656,746 -99,932 429,134 528,326 486,368 402,710 -
Tax -128,359 -28,686 -109,949 -60,747 -72,376 -81,300 -53,959 15.52%
NP -1,008,754 -685,432 -209,881 368,387 455,950 405,068 348,751 -
-
NP to SH -1,007,144 -676,686 -202,046 359,568 452,018 401,444 345,287 -
-
Tax Rate - - - 14.16% 13.70% 16.72% 13.40% -
Total Cost 2,954,190 2,485,617 2,502,405 1,883,834 1,538,108 1,147,202 1,195,458 16.25%
-
Net Worth 5,631,618 6,335,571 7,508,824 7,410,743 4,275,543 3,655,692 3,262,537 9.51%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 48,103 98,074 95,359 87,784 73,216 - -
Div Payout % - 0.00% 0.00% 26.52% 19.42% 18.24% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,631,618 6,335,571 7,508,824 7,410,743 4,275,543 3,655,692 3,262,537 9.51%
NOSH 5,866,269 5,866,269 5,866,269 4,720,218 2,928,454 2,924,553 2,788,494 13.18%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -51.85% -38.08% -9.16% 16.36% 22.87% 26.10% 22.58% -
ROE -17.88% -10.68% -2.69% 4.85% 10.57% 10.98% 10.58% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 33.16 30.69 39.08 47.71 68.09 53.08 55.38 -8.18%
EPS -17.17 -11.54 -3.44 7.62 15.44 13.73 12.38 -
DPS 0.00 0.82 1.67 2.02 3.00 2.50 0.00 -
NAPS 0.96 1.08 1.28 1.57 1.46 1.25 1.17 -3.24%
Adjusted Per Share Value based on latest NOSH - 4,720,218
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 32.86 30.41 38.73 38.05 33.69 26.22 26.09 3.91%
EPS -17.01 -11.43 -3.41 6.07 7.64 6.78 5.83 -
DPS 0.00 0.81 1.66 1.61 1.48 1.24 0.00 -
NAPS 0.9514 1.0703 1.2685 1.2519 0.7223 0.6176 0.5511 9.51%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.73 0.70 0.925 1.90 3.90 3.69 3.36 -
P/RPS 2.20 2.28 2.37 3.98 5.73 6.95 6.07 -15.54%
P/EPS -4.25 -6.07 -26.86 24.94 25.27 26.88 27.13 -
EY -23.52 -16.48 -3.72 4.01 3.96 3.72 3.69 -
DY 0.00 1.17 1.81 1.06 0.77 0.68 0.00 -
P/NAPS 0.76 0.65 0.72 1.21 2.67 2.95 2.87 -19.84%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 23/11/16 19/11/15 20/11/14 20/11/13 21/11/12 - -
Price 0.785 0.60 1.01 1.38 4.03 3.84 0.00 -
P/RPS 2.37 1.96 2.58 2.89 5.92 7.23 0.00 -
P/EPS -4.57 -5.20 -29.32 18.12 26.11 27.97 0.00 -
EY -21.87 -19.23 -3.41 5.52 3.83 3.57 0.00 -
DY 0.00 1.37 1.66 1.46 0.74 0.65 0.00 -
P/NAPS 0.82 0.56 0.79 0.88 2.76 3.07 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