[ARMADA] QoQ Cumulative 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- 102.47%
YoY- 27.61%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 488,755 1,659,184 1,181,416 719,713 335,112 1,543,896 1,173,042 -44.18%
PBT 130,901 468,617 332,863 219,454 107,978 435,890 282,385 -40.07%
Tax -20,490 -80,599 -54,751 -36,807 -17,941 -70,559 -44,010 -39.90%
NP 110,411 388,018 278,112 182,647 90,037 365,331 238,375 -40.10%
-
NP to SH 109,670 385,828 276,683 181,635 89,709 359,672 234,911 -39.79%
-
Tax Rate 15.65% 17.20% 16.45% 16.77% 16.62% 16.19% 15.59% -
Total Cost 378,344 1,271,166 903,304 537,066 245,075 1,178,565 934,667 -45.24%
-
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 2.79% 10.21% 7.56% 4.88% 2.53% 12.09% 8.77% -
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 16.67 56.64 40.35 24.57 11.43 62.80 51.23 -52.65%
EPS 3.74 13.17 9.45 6.20 3.06 14.63 10.26 -48.93%
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 8.26 28.03 19.96 12.16 5.66 26.08 19.82 -44.17%
EPS 1.85 6.52 4.67 3.07 1.52 6.08 3.97 -39.86%
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 22.56 7.03 9.14 16.28 38.49 6.53 6.56 127.66%
P/EPS 100.53 30.22 39.05 64.52 143.79 28.02 32.75 111.07%
EY 0.99 3.31 2.56 1.55 0.70 3.57 3.05 -52.73%
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 23.88 6.67 9.52 15.26 34.91 6.39 7.75 111.60%
P/EPS 106.42 28.70 40.63 60.48 130.39 27.41 38.69 96.19%
EY 0.94 3.48 2.46 1.65 0.77 3.65 2.58 -48.95%
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