[ARMADA] QoQ Cumulative 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- 25.76%
YoY- 11.76%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,695,507 1,058,998 468,917 2,073,004 1,516,290 969,985 488,755 128.98%
PBT 341,733 214,021 86,390 479,973 392,572 253,764 130,901 89.48%
Tax -62,400 -45,773 -19,660 -44,875 -46,528 -29,241 -20,490 109.95%
NP 279,333 168,248 66,730 435,098 346,044 224,523 110,411 85.56%
-
NP to SH 271,250 163,157 64,778 431,191 342,873 221,635 109,670 82.78%
-
Tax Rate 18.26% 21.39% 22.76% 9.35% 11.85% 11.52% 15.65% -
Total Cost 1,416,174 890,750 402,187 1,637,906 1,170,246 745,462 378,344 140.88%
-
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 3.66% 3.66% 1.46% 9.87% 8.01% 5.41% 2.79% -
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 35.88 36.09 16.00 70.72 51.74 33.13 16.67 66.62%
EPS 5.74 5.56 2.21 14.71 11.70 7.57 3.74 33.01%
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 28.60 17.86 7.91 34.97 25.58 16.36 8.25 128.88%
EPS 4.58 2.75 1.09 7.27 5.78 3.74 1.85 82.90%
DPS 0.00 0.00 0.00 1.61 0.00 0.00 0.00 -
NAPS 1.2516 0.7524 0.7466 0.7368 0.7218 0.6915 0.6629 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 5.30 9.42 24.44 5.70 7.54 11.71 22.56 -61.89%
P/EPS 33.10 61.15 176.92 27.40 33.33 51.25 100.53 -52.28%
EY 3.02 1.64 0.57 3.65 3.00 1.95 0.99 110.19%
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 3.85 9.23 24.38 5.59 7.79 11.32 23.88 -70.34%
P/EPS 24.04 59.89 176.47 26.85 34.44 49.54 106.42 -62.87%
EY 4.16 1.67 0.57 3.72 2.90 2.02 0.94 169.30%
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