[ARMADA] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 25.94%
YoY- -26.38%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 2,288,604 2,397,339 2,260,676 2,117,996 1,875,668 2,073,004 2,021,720 8.62%
PBT 420,820 309,182 455,644 428,042 345,560 479,973 523,429 -13.54%
Tax -128,640 -84,817 -83,200 -91,546 -78,640 -44,875 -62,037 62.68%
NP 292,180 224,365 372,444 336,496 266,920 435,098 461,392 -26.27%
-
NP to SH 288,192 218,690 361,666 326,314 259,112 431,191 457,164 -26.50%
-
Tax Rate 30.57% 27.43% 18.26% 21.39% 22.76% 9.35% 11.85% -
Total Cost 1,996,424 2,172,974 1,888,232 1,781,500 1,608,748 1,637,906 1,560,328 17.87%
-
Net Worth 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 39.40%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 98,074 - - - 95,266 - -
Div Payout % - 44.85% - - - 22.09% - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 7,039,523 6,919,331 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 39.40%
NOSH 5,866,269 5,866,269 4,725,609 2,934,478 2,931,131 2,931,278 2,930,538 58.90%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 12.77% 9.36% 16.47% 15.89% 14.23% 20.99% 22.82% -
ROE 4.09% 3.16% 4.87% 7.32% 5.85% 9.87% 10.68% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.01 39.84 47.84 72.18 63.99 70.72 68.99 -31.64%
EPS 4.92 4.32 7.65 11.12 8.84 14.71 15.60 -53.69%
DPS 0.00 1.63 0.00 0.00 0.00 3.25 0.00 -
NAPS 1.20 1.15 1.57 1.52 1.51 1.49 1.46 -12.26%
Adjusted Per Share Value based on latest NOSH - 2,936,686
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 38.61 40.44 38.14 35.73 31.64 34.97 34.11 8.62%
EPS 4.86 3.69 6.10 5.50 4.37 7.27 7.71 -26.50%
DPS 0.00 1.65 0.00 0.00 0.00 1.61 0.00 -
NAPS 1.1875 1.1673 1.2516 0.7524 0.7466 0.7368 0.7218 39.40%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.03 1.09 1.90 3.40 3.91 4.03 3.90 -
P/RPS 2.64 2.74 3.97 4.71 6.11 5.70 5.65 -39.81%
P/EPS 20.97 29.99 24.83 30.58 44.23 27.40 25.00 -11.06%
EY 4.77 3.33 4.03 3.27 2.26 3.65 4.00 12.46%
DY 0.00 1.50 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.86 0.95 1.21 2.24 2.59 2.70 2.67 -53.04%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 26/05/15 26/02/15 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 -
Price 1.23 1.16 1.38 3.33 3.90 3.95 4.03 -
P/RPS 3.15 2.91 2.88 4.61 6.09 5.59 5.84 -33.76%
P/EPS 25.04 31.92 18.03 29.95 44.12 26.85 25.83 -2.05%
EY 3.99 3.13 5.55 3.34 2.27 3.72 3.87 2.05%
DY 0.00 1.41 0.00 0.00 0.00 0.82 0.00 -
P/NAPS 1.03 1.01 0.88 2.19 2.58 2.65 2.76 -48.19%

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