[ARMADA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 10.03%
YoY- -2.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,439,426 1,340,448 1,543,896 1,564,056 1,538,242 1,504,636 1,241,383 10.38%
PBT 438,908 431,912 435,890 376,513 342,272 381,892 383,266 9.46%
Tax -73,614 -71,764 -70,559 -58,680 -56,048 -53,596 -32,511 72.51%
NP 365,294 360,148 365,331 317,833 286,224 328,296 350,755 2.74%
-
NP to SH 363,270 358,836 359,672 313,214 284,666 328,296 350,755 2.36%
-
Tax Rate 16.77% 16.62% 16.19% 15.59% 16.38% 14.03% 8.48% -
Total Cost 1,074,132 980,300 1,178,565 1,246,222 1,252,018 1,176,340 890,628 13.31%
-
Net Worth 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 238.95%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 61,461 - - - - -
Div Payout % - - 17.09% - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 597,199 238.95%
NOSH 2,929,596 2,931,666 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 29.41%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 25.38% 26.87% 23.66% 20.32% 18.61% 21.82% 28.26% -
ROE 9.76% 10.12% 12.09% 11.69% 21.12% 0.00% 58.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 49.13 45.72 62.80 68.31 67.33 66.73 62.36 -14.71%
EPS 12.40 12.24 14.63 13.68 12.46 14.56 17.62 -20.89%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 1.27 1.21 1.21 1.17 0.59 0.00 0.30 161.92%
Adjusted Per Share Value based on latest NOSH - 2,788,494
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.28 22.61 26.04 26.38 25.95 25.38 20.94 10.37%
EPS 6.13 6.05 6.07 5.28 4.80 5.54 5.92 2.35%
DPS 0.00 0.00 1.04 0.00 0.00 0.00 0.00 -
NAPS 0.6276 0.5984 0.5018 0.4519 0.2274 0.00 0.1007 239.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 - - - -
Price 4.00 4.40 4.10 3.36 0.00 0.00 0.00 -
P/RPS 8.14 9.62 6.53 4.92 0.00 0.00 0.00 -
P/EPS 32.26 35.95 28.02 24.56 0.00 0.00 0.00 -
EY 3.10 2.78 3.57 4.07 0.00 0.00 0.00 -
DY 0.00 0.00 0.61 0.00 0.00 0.00 0.00 -
P/NAPS 3.15 3.64 3.39 2.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 28/05/12 27/02/12 21/11/11 25/08/11 - - -
Price 3.75 3.99 4.01 3.97 3.80 0.00 0.00 -
P/RPS 7.63 8.73 6.39 5.81 5.64 0.00 0.00 -
P/EPS 30.24 32.60 27.41 29.02 30.50 0.00 0.00 -
EY 3.31 3.07 3.65 3.45 3.28 0.00 0.00 -
DY 0.00 0.00 0.62 0.00 0.00 0.00 0.00 -
P/NAPS 2.95 3.30 3.31 3.39 6.44 0.00 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