[ARMADA] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 1.24%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,955,020 1,659,184 1,575,221 1,439,426 1,340,448 1,543,896 1,564,056 16.02%
PBT 523,604 468,617 443,817 438,908 431,912 435,890 376,513 24.56%
Tax -81,960 -80,599 -73,001 -73,614 -71,764 -70,559 -58,680 24.92%
NP 441,644 388,018 370,816 365,294 360,148 365,331 317,833 24.49%
-
NP to SH 438,680 385,828 368,910 363,270 358,836 359,672 313,214 25.15%
-
Tax Rate 15.65% 17.20% 16.45% 16.77% 16.62% 16.19% 15.59% -
Total Cost 1,513,376 1,271,166 1,204,405 1,074,132 980,300 1,178,565 1,246,222 13.81%
-
Net Worth 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 29.06%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 87,887 - - - 61,461 - -
Div Payout % - 22.78% - - - 17.09% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 29.06%
NOSH 2,932,352 2,929,597 2,927,862 2,929,596 2,931,666 2,458,455 2,289,580 17.91%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 22.59% 23.39% 23.54% 25.38% 26.87% 23.66% 20.32% -
ROE 11.16% 10.21% 10.08% 9.76% 10.12% 12.09% 11.69% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 66.67 56.64 53.80 49.13 45.72 62.80 68.31 -1.60%
EPS 14.96 13.17 12.60 12.40 12.24 14.63 13.68 6.13%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 1.34 1.29 1.25 1.27 1.21 1.21 1.17 9.45%
Adjusted Per Share Value based on latest NOSH - 2,927,579
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.03 28.03 26.61 24.32 22.64 26.08 26.42 16.03%
EPS 7.41 6.52 6.23 6.14 6.06 6.08 5.29 25.16%
DPS 0.00 1.48 0.00 0.00 0.00 1.04 0.00 -
NAPS 0.6638 0.6384 0.6183 0.6285 0.5993 0.5025 0.4525 29.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 3.76 3.98 3.69 4.00 4.40 4.10 3.36 -
P/RPS 5.64 7.03 6.86 8.14 9.62 6.53 4.92 9.52%
P/EPS 25.13 30.22 29.29 32.26 35.95 28.02 24.56 1.53%
EY 3.98 3.31 3.41 3.10 2.78 3.57 4.07 -1.47%
DY 0.00 0.75 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 2.81 3.09 2.95 3.15 3.64 3.39 2.87 -1.39%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 22/02/13 21/11/12 16/08/12 28/05/12 27/02/12 21/11/11 -
Price 3.98 3.78 3.84 3.75 3.99 4.01 3.97 -
P/RPS 5.97 6.67 7.14 7.63 8.73 6.39 5.81 1.82%
P/EPS 26.60 28.70 30.48 30.24 32.60 27.41 29.02 -5.63%
EY 3.76 3.48 3.28 3.31 3.07 3.65 3.45 5.89%
DY 0.00 0.79 0.00 0.00 0.00 0.62 0.00 -
P/NAPS 2.97 2.93 3.07 2.95 3.30 3.31 3.39 -8.43%

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