[ARMADA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 52.33%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 969,985 488,755 1,659,184 1,181,416 719,713 335,112 1,543,896 -26.66%
PBT 253,764 130,901 468,617 332,863 219,454 107,978 435,890 -30.30%
Tax -29,241 -20,490 -80,599 -54,751 -36,807 -17,941 -70,559 -44.44%
NP 224,523 110,411 388,018 278,112 182,647 90,037 365,331 -27.73%
-
NP to SH 221,635 109,670 385,828 276,683 181,635 89,709 359,672 -27.60%
-
Tax Rate 11.52% 15.65% 17.20% 16.45% 16.77% 16.62% 16.19% -
Total Cost 745,462 378,344 1,271,166 903,304 537,066 245,075 1,178,565 -26.33%
-
Net Worth 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 23.85%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 87,887 - - - 61,461 -
Div Payout % - - 22.78% - - - 17.09% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 4,098,929 3,929,353 3,779,180 3,659,828 3,720,587 3,547,316 2,974,730 23.85%
NOSH 2,927,807 2,932,352 2,929,597 2,927,862 2,929,596 2,931,666 2,458,455 12.36%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 23.15% 22.59% 23.39% 23.54% 25.38% 26.87% 23.66% -
ROE 5.41% 2.79% 10.21% 7.56% 4.88% 2.53% 12.09% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 33.13 16.67 56.64 40.35 24.57 11.43 62.80 -34.73%
EPS 7.57 3.74 13.17 9.45 6.20 3.06 14.63 -35.57%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 2.50 -
NAPS 1.40 1.34 1.29 1.25 1.27 1.21 1.21 10.22%
Adjusted Per Share Value based on latest NOSH - 2,924,553
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 16.36 8.25 27.99 19.93 12.14 5.65 26.04 -26.66%
EPS 3.74 1.85 6.51 4.67 3.06 1.51 6.07 -27.61%
DPS 0.00 0.00 1.48 0.00 0.00 0.00 1.04 -
NAPS 0.6915 0.6629 0.6375 0.6174 0.6276 0.5984 0.5018 23.85%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.88 3.76 3.98 3.69 4.00 4.40 4.10 -
P/RPS 11.71 22.56 7.03 9.14 16.28 38.49 6.53 47.65%
P/EPS 51.25 100.53 30.22 39.05 64.52 143.79 28.02 49.61%
EY 1.95 0.99 3.31 2.56 1.55 0.70 3.57 -33.20%
DY 0.00 0.00 0.75 0.00 0.00 0.00 0.61 -
P/NAPS 2.77 2.81 3.09 2.95 3.15 3.64 3.39 -12.60%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 28/05/12 27/02/12 -
Price 3.75 3.98 3.78 3.84 3.75 3.99 4.01 -
P/RPS 11.32 23.88 6.67 9.52 15.26 34.91 6.39 46.45%
P/EPS 49.54 106.42 28.70 40.63 60.48 130.39 27.41 48.42%
EY 2.02 0.94 3.48 2.46 1.65 0.77 3.65 -32.61%
DY 0.00 0.00 0.79 0.00 0.00 0.00 0.62 -
P/NAPS 2.68 2.97 2.93 3.07 2.95 3.30 3.31 -13.14%

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