[ARMADA] QoQ TTM 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- -3.89%
YoY- 7.27%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,994,058 1,909,456 1,812,827 1,659,184 1,552,270 1,494,488 1,502,849 20.72%
PBT 528,326 502,927 491,540 468,617 486,368 484,208 448,395 11.54%
Tax -72,376 -73,033 -83,148 -80,599 -81,300 -79,342 -75,101 -2.43%
NP 455,950 429,894 408,392 388,018 405,068 404,866 373,294 14.25%
-
NP to SH 452,018 425,828 405,789 385,828 401,444 398,974 367,307 14.82%
-
Tax Rate 13.70% 14.52% 16.92% 17.20% 16.72% 16.39% 16.75% -
Total Cost 1,538,108 1,479,562 1,404,435 1,271,166 1,147,202 1,089,622 1,129,555 22.83%
-
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 87,784 87,784 87,784 73,216 73,216 73,216 12.84%
Div Payout % 19.42% 20.61% 21.63% 22.75% 18.24% 18.35% 19.93% -
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 22.87% 22.51% 22.53% 23.39% 26.10% 27.09% 24.84% -
ROE 10.57% 10.38% 10.33% 10.22% 10.98% 10.73% 10.35% -
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 68.09 65.15 61.82 56.70 53.08 51.05 51.26 20.81%
EPS 15.44 14.53 13.84 13.19 13.73 13.63 12.53 14.92%
DPS 3.00 3.00 3.00 3.00 2.50 2.50 2.50 12.91%
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 33.69 32.26 30.62 28.03 26.22 25.25 25.39 20.73%
EPS 7.64 7.19 6.86 6.52 6.78 6.74 6.20 14.92%
DPS 1.48 1.48 1.48 1.48 1.24 1.24 1.24 12.50%
NAPS 0.7223 0.6932 0.6638 0.6377 0.6176 0.6281 0.5993 13.23%
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 5.73 5.96 6.08 7.02 6.95 7.84 8.58 -23.57%
P/EPS 25.27 26.71 27.17 30.18 26.88 29.35 35.12 -19.68%
EY 3.96 3.74 3.68 3.31 3.72 3.41 2.85 24.49%
DY 0.77 0.77 0.80 0.75 0.68 0.63 0.57 22.17%
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 5.92 5.76 6.44 6.67 7.23 7.35 7.78 -16.63%
P/EPS 26.11 25.81 28.76 28.67 27.97 27.52 31.85 -12.39%
EY 3.83 3.87 3.48 3.49 3.57 3.63 3.14 14.14%
DY 0.74 0.80 0.75 0.79 0.65 0.67 0.63 11.31%
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