[ARMADA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -6.4%
YoY--%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,543,896 1,564,056 1,538,242 1,504,636 1,241,383 1,160,288 1,082,630 26.61%
PBT 435,890 376,513 342,272 381,892 383,266 350,588 307,172 26.19%
Tax -70,559 -58,680 -56,048 -53,596 -32,511 -30,082 -26,572 91.41%
NP 365,331 317,833 286,224 328,296 350,755 320,505 280,600 19.17%
-
NP to SH 359,672 313,214 284,666 328,296 350,755 320,505 280,600 17.94%
-
Tax Rate 16.19% 15.59% 16.38% 14.03% 8.48% 8.58% 8.65% -
Total Cost 1,178,565 1,246,222 1,252,018 1,176,340 890,628 839,782 802,030 29.16%
-
Net Worth 2,974,730 2,678,809 1,347,936 0 597,199 0 0 -
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 61,461 - - - - - - -
Div Payout % 17.09% - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 2,974,730 2,678,809 1,347,936 0 597,199 0 0 -
NOSH 2,458,455 2,289,580 2,284,638 2,254,780 1,990,663 1,993,192 1,992,897 14.97%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 23.66% 20.32% 18.61% 21.82% 28.26% 27.62% 25.92% -
ROE 12.09% 11.69% 21.12% 0.00% 58.73% 0.00% 0.00% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 62.80 68.31 67.33 66.73 62.36 58.21 54.32 10.12%
EPS 14.63 13.68 12.46 14.56 17.62 16.08 14.08 2.58%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.17 0.59 0.00 0.30 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,254,780
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 26.04 26.38 25.95 25.38 20.94 19.57 18.26 26.61%
EPS 6.07 5.28 4.80 5.54 5.92 5.41 4.73 18.03%
DPS 1.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5018 0.4519 0.2274 0.00 0.1007 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 - - - - - -
Price 4.10 3.36 0.00 0.00 0.00 0.00 0.00 -
P/RPS 6.53 4.92 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.02 24.56 0.00 0.00 0.00 0.00 0.00 -
EY 3.57 4.07 0.00 0.00 0.00 0.00 0.00 -
DY 0.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.39 2.87 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 21/11/11 25/08/11 - - - - -
Price 4.01 3.97 3.80 0.00 0.00 0.00 0.00 -
P/RPS 6.39 5.81 5.64 0.00 0.00 0.00 0.00 -
P/EPS 27.41 29.02 30.50 0.00 0.00 0.00 0.00 -
EY 3.65 3.45 3.28 0.00 0.00 0.00 0.00 -
DY 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.31 3.39 6.44 0.00 0.00 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