[ARMADA] QoQ 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- 34.76%
YoY- 13.03%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 461,703 384,601 335,112 370,854 403,921 392,962 376,159 14.59%
PBT 113,409 111,476 107,978 153,505 111,249 75,663 95,473 12.12%
Tax -17,944 -18,866 -17,941 -26,549 -15,986 -14,625 -13,399 21.43%
NP 95,465 92,610 90,037 126,956 95,263 61,038 82,074 10.57%
-
NP to SH 95,048 91,926 89,709 124,761 92,578 60,259 82,074 10.24%
-
Tax Rate 15.82% 16.92% 16.62% 17.30% 14.37% 19.33% 14.03% -
Total Cost 366,238 291,991 245,075 243,898 308,658 331,924 294,085 15.70%
-
Net Worth 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 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 - - - 73,216 - - - -
Div Payout % - - - 58.69% - - - -
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 3,655,692 3,718,025 3,547,316 3,543,680 3,262,537 1,346,697 0 -
NOSH 2,924,553 2,927,579 2,931,666 2,928,661 2,788,494 2,282,537 2,254,780 18.87%
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 20.68% 24.08% 26.87% 34.23% 23.58% 15.53% 21.82% -
ROE 2.60% 2.47% 2.53% 3.52% 2.84% 4.47% 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 15.79 13.14 11.43 12.66 14.49 17.22 16.68 -3.57%
EPS 3.25 3.14 3.06 4.26 3.32 2.64 3.64 -7.25%
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 7.79 6.49 5.65 6.26 6.81 6.63 6.35 14.55%
EPS 1.60 1.55 1.51 2.10 1.56 1.02 1.38 10.33%
DPS 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
NAPS 0.6167 0.6272 0.5984 0.5978 0.5504 0.2272 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 23.37 30.45 38.49 32.38 23.20 0.00 0.00 -
P/EPS 113.54 127.39 143.79 96.24 101.20 0.00 0.00 -
EY 0.88 0.78 0.70 1.04 0.99 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 24.32 28.54 34.91 31.67 27.41 22.07 0.00 -
P/EPS 118.15 119.43 130.39 94.13 119.58 143.94 0.00 -
EY 0.85 0.84 0.77 1.06 0.84 0.69 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