[ARMADA] YoY Annualized Quarter 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- 31.78%
YoY- 11.22%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 2,401,368 1,616,692 1,723,072 2,288,604 1,875,668 1,955,020 1,340,448 10.20%
PBT 262,160 294,468 223,748 420,820 345,560 523,604 431,912 -7.98%
Tax -67,304 -68,796 -139,088 -128,640 -78,640 -81,960 -71,764 -1.06%
NP 194,856 225,672 84,660 292,180 266,920 441,644 360,148 -9.72%
-
NP to SH 193,668 192,432 93,720 288,192 259,112 438,680 358,836 -9.76%
-
Tax Rate 25.67% 23.36% 62.16% 30.57% 22.76% 15.65% 16.62% -
Total Cost 2,206,512 1,391,020 1,638,412 1,996,424 1,608,748 1,513,376 980,300 14.47%
-
Net Worth 5,396,967 5,631,618 6,687,546 7,039,523 4,426,008 3,929,353 3,547,316 7.24%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 5,396,967 5,631,618 6,687,546 7,039,523 4,426,008 3,929,353 3,547,316 7.24%
NOSH 5,866,269 5,866,269 5,866,269 5,866,269 2,931,131 2,932,352 2,931,666 12.24%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.11% 13.96% 4.91% 12.77% 14.23% 22.59% 26.87% -
ROE 3.59% 3.42% 1.40% 4.09% 5.85% 11.16% 10.12% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.94 27.56 29.37 39.01 63.99 66.67 45.72 -1.82%
EPS 3.32 3.28 1.60 4.92 8.84 14.96 12.24 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.96 1.14 1.20 1.51 1.34 1.21 -4.46%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 40.57 27.31 29.11 38.66 31.69 33.03 22.64 10.20%
EPS 3.27 3.25 1.58 4.87 4.38 7.41 6.06 -9.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9117 0.9514 1.1297 1.1892 0.7477 0.6638 0.5993 7.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.835 0.75 0.79 1.03 3.91 3.76 4.40 -
P/RPS 2.04 2.72 2.69 2.64 6.11 5.64 9.62 -22.76%
P/EPS 25.29 22.86 49.45 20.97 44.23 25.13 35.95 -5.69%
EY 3.95 4.37 2.02 4.77 2.26 3.98 2.78 6.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.78 0.69 0.86 2.59 2.81 3.64 -20.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/05/18 31/05/17 31/05/16 26/05/15 23/05/14 21/05/13 28/05/12 -
Price 0.77 0.775 0.65 1.23 3.90 3.98 3.99 -
P/RPS 1.88 2.81 2.21 3.15 6.09 5.97 8.73 -22.57%
P/EPS 23.32 23.63 40.69 25.04 44.12 26.60 32.60 -5.42%
EY 4.29 4.23 2.46 3.99 2.27 3.76 3.07 5.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 0.57 1.03 2.58 2.97 3.30 -20.38%

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