[ARMADA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -5.68%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 2,260,676 2,117,996 1,875,668 2,073,004 2,021,720 1,939,970 1,955,020 10.15%
PBT 455,644 428,042 345,560 479,973 523,429 507,528 523,604 -8.84%
Tax -83,200 -91,546 -78,640 -44,875 -62,037 -58,482 -81,960 1.00%
NP 372,444 336,496 266,920 435,098 461,392 449,046 441,644 -10.73%
-
NP to SH 361,666 326,314 259,112 431,191 457,164 443,270 438,680 -12.06%
-
Tax Rate 18.26% 21.39% 22.76% 9.35% 11.85% 11.52% 15.65% -
Total Cost 1,888,232 1,781,500 1,608,748 1,637,906 1,560,328 1,490,924 1,513,376 15.88%
-
Net Worth 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 52.70%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 95,266 - - - -
Div Payout % - - - 22.09% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 7,419,207 4,460,407 4,426,008 4,367,604 4,278,586 4,098,929 3,929,353 52.70%
NOSH 4,725,609 2,934,478 2,931,131 2,931,278 2,930,538 2,927,807 2,932,352 37.41%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 16.47% 15.89% 14.23% 20.99% 22.82% 23.15% 22.59% -
ROE 4.87% 7.32% 5.85% 9.87% 10.68% 10.81% 11.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 47.84 72.18 63.99 70.72 68.99 66.26 66.67 -19.83%
EPS 7.65 11.12 8.84 14.71 15.60 15.14 14.96 -36.02%
DPS 0.00 0.00 0.00 3.25 0.00 0.00 0.00 -
NAPS 1.57 1.52 1.51 1.49 1.46 1.40 1.34 11.12%
Adjusted Per Share Value based on latest NOSH - 2,934,152
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 38.19 35.78 31.69 35.02 34.15 32.77 33.03 10.15%
EPS 6.11 5.51 4.38 7.28 7.72 7.49 7.41 -12.05%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 1.2533 0.7535 0.7477 0.7378 0.7228 0.6924 0.6638 52.70%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.90 3.40 3.91 4.03 3.90 3.88 3.76 -
P/RPS 3.97 4.71 6.11 5.70 5.65 5.86 5.64 -20.85%
P/EPS 24.83 30.58 44.23 27.40 25.00 25.63 25.13 -0.79%
EY 4.03 3.27 2.26 3.65 4.00 3.90 3.98 0.83%
DY 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
P/NAPS 1.21 2.24 2.59 2.70 2.67 2.77 2.81 -42.94%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 20/08/14 23/05/14 20/02/14 20/11/13 20/08/13 21/05/13 -
Price 1.38 3.33 3.90 3.95 4.03 3.75 3.98 -
P/RPS 2.88 4.61 6.09 5.59 5.84 5.66 5.97 -38.46%
P/EPS 18.03 29.95 44.12 26.85 25.83 24.77 26.60 -22.81%
EY 5.55 3.34 2.27 3.72 3.87 4.04 3.76 29.60%
DY 0.00 0.00 0.00 0.82 0.00 0.00 0.00 -
P/NAPS 0.88 2.19 2.58 2.65 2.76 2.68 2.97 -55.52%

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