[ARMADA] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[ARMADA] BUMI ARMADA BERHAD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -148.62%
YoY- -159.51%
Quarter Report
Latest QR
Upcoming QR
ARMADA's Result
ARMADA's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 662,147 106,246 589,042 701,832 556,714 477,768 370,854 10.13%
PBT 80,303 -1,391,529 -104,011 -32,551 87,401 135,754 153,505 -10.22%
Tax -2,403 -14,939 17,147 -22,417 1,653 -25,848 -26,549 -32.96%
NP 77,900 -1,406,468 -86,864 -54,968 89,054 109,906 126,956 -7.81%
-
NP to SH 63,816 -1,376,045 -85,080 -52,560 88,318 109,145 124,761 -10.56%
-
Tax Rate 2.99% - - - -1.89% 19.04% 17.30% -
Total Cost 584,247 1,512,714 675,906 756,800 467,660 367,862 243,898 15.65%
-
Net Worth 5,514,293 5,571,734 7,274,174 6,919,331 4,371,887 3,774,719 3,543,680 7.64%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 48,103 98,074 95,359 87,784 73,216 -
Div Payout % - - 0.00% 0.00% 107.97% 80.43% 58.69% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 5,514,293 5,571,734 7,274,174 6,919,331 4,371,887 3,774,719 3,543,680 7.64%
NOSH 5,866,269 5,864,984 5,866,269 5,866,269 2,934,152 2,926,139 2,928,661 12.26%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.76% -1,323.78% -14.75% -7.83% 16.00% 23.00% 34.23% -
ROE 1.16% -24.70% -1.17% -0.76% 2.02% 2.89% 3.52% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.29 1.81 10.04 11.66 18.97 16.33 12.66 -1.88%
EPS 1.09 -23.46 -1.45 -0.87 3.01 3.73 4.26 -20.30%
DPS 0.00 0.00 0.82 1.63 3.25 3.00 2.50 -
NAPS 0.94 0.95 1.24 1.15 1.49 1.29 1.21 -4.11%
Adjusted Per Share Value based on latest NOSH - 5,866,269
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 11.19 1.79 9.95 11.86 9.40 8.07 6.26 10.15%
EPS 1.08 -23.25 -1.44 -0.89 1.49 1.84 2.11 -10.55%
DPS 0.00 0.00 0.81 1.66 1.61 1.48 1.24 -
NAPS 0.9315 0.9412 1.2288 1.1689 0.7386 0.6377 0.5986 7.64%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.765 0.605 1.02 1.09 4.03 3.98 4.10 -
P/RPS 6.78 33.40 10.16 9.34 21.24 24.38 32.38 -22.92%
P/EPS 70.32 -2.58 -70.33 -124.78 133.89 106.70 96.24 -5.09%
EY 1.42 -38.78 -1.42 -0.80 0.75 0.94 1.04 5.32%
DY 0.00 0.00 0.80 1.50 0.81 0.75 0.61 -
P/NAPS 0.81 0.64 0.82 0.95 2.70 3.09 3.39 -21.20%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 28/02/17 26/02/16 26/02/15 20/02/14 22/02/13 27/02/12 -
Price 0.87 0.725 1.00 1.16 3.95 3.78 4.01 -
P/RPS 7.71 40.02 9.96 9.94 20.82 23.15 31.67 -20.96%
P/EPS 79.97 -3.09 -68.95 -132.79 131.23 101.34 94.13 -2.67%
EY 1.25 -32.36 -1.45 -0.75 0.76 0.99 1.06 2.78%
DY 0.00 0.00 0.82 1.41 0.82 0.79 0.62 -
P/NAPS 0.93 0.76 0.81 1.01 2.65 2.93 3.31 -19.05%

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