[ARMADA] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 53.11%
YoY- 2.54%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,181,416 719,713 335,112 1,543,896 1,173,042 769,121 376,159 114.01%
PBT 332,863 219,454 107,978 435,890 282,385 171,136 95,473 129.40%
Tax -54,751 -36,807 -17,941 -70,559 -44,010 -28,024 -13,399 154.93%
NP 278,112 182,647 90,037 365,331 238,375 143,112 82,074 125.10%
-
NP to SH 276,683 181,635 89,709 359,672 234,911 142,333 82,074 124.33%
-
Tax Rate 16.45% 16.77% 16.62% 16.19% 15.59% 16.38% 14.03% -
Total Cost 903,304 537,066 245,075 1,178,565 934,667 626,009 294,085 110.87%
-
Net Worth 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 61,461 - - - -
Div Payout % - - - 17.09% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 3,659,828 3,720,587 3,547,316 2,974,730 2,678,809 1,347,936 0 -
NOSH 2,927,862 2,929,596 2,931,666 2,458,455 2,289,580 2,284,638 2,254,780 18.96%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 23.54% 25.38% 26.87% 23.66% 20.32% 18.61% 21.82% -
ROE 7.56% 4.88% 2.53% 12.09% 8.77% 10.56% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.35 24.57 11.43 62.80 51.23 33.66 16.68 79.91%
EPS 9.45 6.20 3.06 14.63 10.26 6.23 3.64 88.56%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.25 1.27 1.21 1.21 1.17 0.59 0.00 -
Adjusted Per Share Value based on latest NOSH - 2,928,661
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 19.93 12.14 5.65 26.04 19.79 12.97 6.35 113.91%
EPS 4.67 3.06 1.51 6.07 3.96 2.40 1.38 124.90%
DPS 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
NAPS 0.6174 0.6276 0.5984 0.5018 0.4519 0.2274 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 - - -
Price 3.69 4.00 4.40 4.10 3.36 0.00 0.00 -
P/RPS 9.14 16.28 38.49 6.53 6.56 0.00 0.00 -
P/EPS 39.05 64.52 143.79 28.02 32.75 0.00 0.00 -
EY 2.56 1.55 0.70 3.57 3.05 0.00 0.00 -
DY 0.00 0.00 0.00 0.61 0.00 0.00 0.00 -
P/NAPS 2.95 3.15 3.64 3.39 2.87 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 28/05/12 27/02/12 21/11/11 25/08/11 - -
Price 3.84 3.75 3.99 4.01 3.97 3.80 0.00 -
P/RPS 9.52 15.26 34.91 6.39 7.75 11.29 0.00 -
P/EPS 40.63 60.48 130.39 27.41 38.69 61.00 0.00 -
EY 2.46 1.65 0.77 3.65 2.58 1.64 0.00 -
DY 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
P/NAPS 3.07 2.95 3.30 3.31 3.39 6.44 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