[ARMADA] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 3.32%
YoY- -41.51%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 2,179,734 2,292,524 2,369,569 2,500,573 2,397,339 2,252,221 2,162,017 0.54%
PBT -171,392 -99,932 -73,958 327,997 309,182 429,134 440,230 -
Tax -70,385 -109,949 -95,813 -97,317 -84,817 -60,747 -61,407 9.49%
NP -241,777 -209,881 -169,771 230,680 224,365 368,387 378,823 -
-
NP to SH -234,566 -202,046 -163,951 225,960 218,690 359,568 372,713 -
-
Tax Rate - - - 29.67% 27.43% 14.16% 13.95% -
Total Cost 2,421,511 2,502,405 2,539,340 2,269,893 2,172,974 1,883,834 1,783,194 22.56%
-
Net Worth 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 38.35%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 48,103 98,074 98,074 98,074 98,074 95,359 95,359 -36.55%
Div Payout % 0.00% 0.00% 0.00% 43.40% 44.85% 26.52% 25.59% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 7,274,174 7,508,824 6,804,872 7,039,523 6,919,331 7,410,743 4,463,763 38.35%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 5,866,269 4,720,218 2,936,686 58.41%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -11.09% -9.16% -7.16% 9.23% 9.36% 16.36% 17.52% -
ROE -3.22% -2.69% -2.41% 3.21% 3.16% 4.85% 8.35% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 37.16 39.08 40.39 42.63 39.84 47.71 73.62 -36.52%
EPS -4.00 -3.44 -2.79 3.85 3.63 7.62 12.69 -
DPS 0.82 1.67 1.67 1.67 1.63 2.02 3.25 -59.97%
NAPS 1.24 1.28 1.16 1.20 1.15 1.57 1.52 -12.66%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 36.82 38.73 40.03 42.24 40.50 38.05 36.52 0.54%
EPS -3.96 -3.41 -2.77 3.82 3.69 6.07 6.30 -
DPS 0.81 1.66 1.66 1.66 1.66 1.61 1.61 -36.66%
NAPS 1.2288 1.2685 1.1496 1.1892 1.1689 1.2519 0.7541 38.35%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.02 0.925 1.14 1.03 1.09 1.90 3.40 -
P/RPS 2.75 2.37 2.82 2.42 2.74 3.98 4.62 -29.17%
P/EPS -25.51 -26.86 -40.79 26.74 29.99 24.94 26.79 -
EY -3.92 -3.72 -2.45 3.74 3.33 4.01 3.73 -
DY 0.80 1.81 1.47 1.62 1.50 1.06 0.96 -11.41%
P/NAPS 0.82 0.72 0.98 0.86 0.95 1.21 2.24 -48.73%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 19/11/15 27/08/15 26/05/15 26/02/15 20/11/14 20/08/14 -
Price 1.00 1.01 0.86 1.23 1.16 1.38 3.33 -
P/RPS 2.69 2.58 2.13 2.89 2.91 2.89 4.52 -29.18%
P/EPS -25.01 -29.32 -30.77 31.93 31.92 18.12 26.24 -
EY -4.00 -3.41 -3.25 3.13 3.13 5.52 3.81 -
DY 0.82 1.66 1.94 1.36 1.41 1.46 0.98 -11.17%
P/NAPS 0.81 0.79 0.74 1.03 1.01 0.88 2.19 -48.38%

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