[ARMADA] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 0.48%
YoY- 22.25%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 556,714 546,305 481,230 488,755 477,768 461,703 384,601 27.87%
PBT 87,401 138,808 122,863 130,901 135,754 113,409 111,476 -14.93%
Tax 1,653 -17,287 -8,751 -20,490 -25,848 -17,944 -18,866 -
NP 89,054 121,521 114,112 110,411 109,906 95,465 92,610 -2.56%
-
NP to SH 88,318 121,238 111,965 109,670 109,145 95,048 91,926 -2.62%
-
Tax Rate -1.89% 12.45% 7.12% 15.65% 19.04% 15.82% 16.92% -
Total Cost 467,660 424,784 367,118 378,344 367,862 366,238 291,991 36.77%
-
Net Worth 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 11.37%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 95,359 - - - 87,784 - - -
Div Payout % 107.97% - - - 80.43% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 4,371,887 4,275,543 4,103,429 3,929,353 3,774,719 3,655,692 3,718,025 11.37%
NOSH 2,934,152 2,928,454 2,931,020 2,932,352 2,926,139 2,924,553 2,927,579 0.14%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 16.00% 22.24% 23.71% 22.59% 23.00% 20.68% 24.08% -
ROE 2.02% 2.84% 2.73% 2.79% 2.89% 2.60% 2.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 18.97 18.66 16.42 16.67 16.33 15.79 13.14 27.65%
EPS 3.01 4.14 3.82 3.74 3.73 3.25 3.14 -2.77%
DPS 3.25 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.49 1.46 1.40 1.34 1.29 1.25 1.27 11.20%
Adjusted Per Share Value based on latest NOSH - 2,932,352
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.39 9.22 8.12 8.25 8.06 7.79 6.49 27.83%
EPS 1.49 2.05 1.89 1.85 1.84 1.60 1.55 -2.59%
DPS 1.61 0.00 0.00 0.00 1.48 0.00 0.00 -
NAPS 0.7375 0.7213 0.6922 0.6629 0.6368 0.6167 0.6272 11.37%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 4.03 3.90 3.88 3.76 3.98 3.69 4.00 -
P/RPS 21.24 20.91 23.63 22.56 24.38 23.37 30.45 -21.29%
P/EPS 133.89 94.20 101.57 100.53 106.70 113.54 127.39 3.36%
EY 0.75 1.06 0.98 0.99 0.94 0.88 0.78 -2.57%
DY 0.81 0.00 0.00 0.00 0.75 0.00 0.00 -
P/NAPS 2.70 2.67 2.77 2.81 3.09 2.95 3.15 -9.74%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 20/08/13 21/05/13 22/02/13 21/11/12 16/08/12 -
Price 3.95 4.03 3.75 3.98 3.78 3.84 3.75 -
P/RPS 20.82 21.60 22.84 23.88 23.15 24.32 28.54 -18.91%
P/EPS 131.23 97.34 98.17 106.42 101.34 118.15 119.43 6.46%
EY 0.76 1.03 1.02 0.94 0.99 0.85 0.84 -6.43%
DY 0.82 0.00 0.00 0.00 0.79 0.00 0.00 -
P/NAPS 2.65 2.76 2.68 2.97 2.93 3.07 2.95 -6.88%

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