[ARMADA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
22-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 14.83%
YoY- -12.52%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 546,305 481,230 488,755 477,768 461,703 384,601 335,112 38.47%
PBT 138,808 122,863 130,901 135,754 113,409 111,476 107,978 18.20%
Tax -17,287 -8,751 -20,490 -25,848 -17,944 -18,866 -17,941 -2.44%
NP 121,521 114,112 110,411 109,906 95,465 92,610 90,037 22.10%
-
NP to SH 121,238 111,965 109,670 109,145 95,048 91,926 89,709 22.21%
-
Tax Rate 12.45% 7.12% 15.65% 19.04% 15.82% 16.92% 16.62% -
Total Cost 424,784 367,118 378,344 367,862 366,238 291,991 245,075 44.24%
-
Net Worth 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 3,547,316 13.24%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 87,784 - - - -
Div Payout % - - - 80.43% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 3,547,316 13.24%
NOSH 2,928,454 2,931,020 2,932,352 2,926,139 2,924,553 2,927,579 2,931,666 -0.07%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 22.24% 23.71% 22.59% 23.00% 20.68% 24.08% 26.87% -
ROE 2.84% 2.73% 2.79% 2.89% 2.60% 2.47% 2.53% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.66 16.42 16.67 16.33 15.79 13.14 11.43 38.60%
EPS 4.14 3.82 3.74 3.73 3.25 3.14 3.06 22.30%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.46 1.40 1.34 1.29 1.25 1.27 1.21 13.32%
Adjusted Per Share Value based on latest NOSH - 2,926,139
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.22 8.12 8.25 8.06 7.79 6.49 5.65 38.56%
EPS 2.05 1.89 1.85 1.84 1.60 1.55 1.51 22.58%
DPS 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
NAPS 0.7213 0.6922 0.6629 0.6368 0.6167 0.6272 0.5984 13.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.90 3.88 3.76 3.98 3.69 4.00 4.40 -
P/RPS 20.91 23.63 22.56 24.38 23.37 30.45 38.49 -33.39%
P/EPS 94.20 101.57 100.53 106.70 113.54 127.39 143.79 -24.54%
EY 1.06 0.98 0.99 0.94 0.88 0.78 0.70 31.83%
DY 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
P/NAPS 2.67 2.77 2.81 3.09 2.95 3.15 3.64 -18.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 28/05/12 -
Price 4.03 3.75 3.98 3.78 3.84 3.75 3.99 -
P/RPS 21.60 22.84 23.88 23.15 24.32 28.54 34.91 -27.36%
P/EPS 97.34 98.17 106.42 101.34 118.15 119.43 130.39 -17.69%
EY 1.03 1.02 0.94 0.99 0.85 0.84 0.77 21.38%
DY 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
P/NAPS 2.76 2.68 2.97 2.93 3.07 2.95 3.30 -11.22%

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