[SIGGAS] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -3.09%
YoY- -16.06%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 65,634 63,352 63,109 62,770 62,244 58,796 62,131 3.73%
PBT 4,572 3,352 2,038 2,313 2,316 148 2,187 63.71%
Tax 5,260 3,592 627 446 532 0 1,100 184.64%
NP 9,832 6,944 2,665 2,760 2,848 148 3,287 108.01%
-
NP to SH 9,832 6,944 2,665 2,760 2,848 148 3,287 108.01%
-
Tax Rate -115.05% -107.16% -30.77% -19.28% -22.97% 0.00% -50.30% -
Total Cost 55,802 56,408 60,444 60,010 59,396 58,648 58,844 -3.48%
-
Net Worth 95,921 94,282 91,328 91,500 91,435 111,000 89,811 4.49%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 1,798 3,591 1,197 1,600 29 - 898 59.06%
Div Payout % 18.29% 51.72% 44.94% 57.97% 1.05% - 27.32% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 95,921 94,282 91,328 91,500 91,435 111,000 89,811 4.49%
NOSH 149,878 149,655 149,719 149,999 149,894 185,000 149,686 0.08%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 14.98% 10.96% 4.22% 4.40% 4.58% 0.25% 5.29% -
ROE 10.25% 7.37% 2.92% 3.02% 3.11% 0.13% 3.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 43.79 42.33 42.15 41.85 41.53 31.78 41.51 3.63%
EPS 6.56 4.64 1.78 1.84 1.90 0.08 2.19 108.21%
DPS 1.20 2.40 0.80 1.07 0.02 0.00 0.60 58.94%
NAPS 0.64 0.63 0.61 0.61 0.61 0.60 0.60 4.40%
Adjusted Per Share Value based on latest NOSH - 150,232
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 35.00 33.79 33.66 33.48 33.20 31.36 33.14 3.71%
EPS 5.24 3.70 1.42 1.47 1.52 0.08 1.75 108.16%
DPS 0.96 1.92 0.64 0.85 0.02 0.00 0.48 58.94%
NAPS 0.5116 0.5028 0.4871 0.488 0.4877 0.592 0.479 4.49%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.67 0.59 0.60 0.595 0.62 0.60 0.65 -
P/RPS 1.53 1.39 1.42 1.42 1.49 1.89 1.57 -1.71%
P/EPS 10.21 12.72 33.71 32.34 32.63 750.00 29.60 -50.91%
EY 9.79 7.86 2.97 3.09 3.06 0.13 3.38 103.59%
DY 1.79 4.07 1.33 1.79 0.03 0.00 0.92 56.04%
P/NAPS 1.05 0.94 0.98 0.98 1.02 1.00 1.08 -1.86%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 14/08/14 23/05/14 21/02/14 14/11/13 16/08/13 16/05/13 20/02/13 -
Price 0.715 0.62 0.575 0.58 0.615 0.63 0.61 -
P/RPS 1.63 1.46 1.36 1.39 1.48 1.98 1.47 7.15%
P/EPS 10.90 13.36 32.30 31.52 32.37 787.50 27.78 -46.49%
EY 9.17 7.48 3.10 3.17 3.09 0.13 3.60 86.83%
DY 1.68 3.87 1.39 1.84 0.03 0.00 0.98 43.37%
P/NAPS 1.12 0.98 0.94 0.95 1.01 1.05 1.02 6.45%

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