[SIGGAS] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock

[SIGGAS] SIG GASES BERHAD

Announcement Date

18-May-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Mar-2018 [#1]

Profit Trend

QoQ- 57.15%

YoY- 23.37%

Quarter Report

First Quarterly Report - 2018Q1(Final).pdf

Latest QR

Upcoming QR

SIGGAS's Result

SIGGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	78,576	78,742	75,100	74,980	76,018	74,985	74,478	3.62%
YoY %	-0.21%	4.85%	0.16%	-1.37%	1.38%	0.68%	-	-
Horiz. %	105.50%	105.73%	100.84%	100.67%	102.07%	100.68%	100.00%	-
PBT	4,841	4,574	4,752	4,560	4,651	5,308	6,276	-15.85%
YoY %	5.84%	-3.75%	4.21%	-1.96%	-12.38%	-15.42%	-	-
Horiz. %	77.14%	72.88%	75.72%	72.66%	74.11%	84.58%	100.00%	-
Tax	156	-114	268	2,116	-418	-634	-1,758	-
YoY %	236.84%	-142.54%	-87.33%	606.22%	34.07%	63.94%	-	-
Horiz. %	-8.87%	6.48%	-15.24%	-120.36%	23.78%	36.06%	100.00%	-
NP	4,997	4,460	5,020	6,676	4,233	4,673	4,518	6.92%
YoY %	12.04%	-11.16%	-24.81%	57.71%	-9.42%	3.43%	-	-
Horiz. %	110.60%	98.72%	111.11%	147.76%	93.69%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,991	4,452	5,020	6,652	4,233	4,670	4,516	6.87%
YoY %	12.11%	-11.31%	-24.53%	57.15%	-9.36%	3.41%	-	-
Horiz. %	110.52%	98.58%	111.16%	147.30%	93.73%	103.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-3.22%	2.49%	-5.64%	-46.40%	8.99%	11.94%	28.01%	-
YoY %	-229.32%	144.15%	87.84%	-616.13%	-24.71%	-57.37%	-	-
Horiz. %	-11.50%	8.89%	-20.14%	-165.66%	32.10%	42.63%	100.00%	-
Total Cost	73,579	74,282	70,080	68,304	71,785	70,312	69,960	3.41%
YoY %	-0.95%	6.00%	2.60%	-4.85%	2.09%	0.50%	-	-
Horiz. %	105.17%	106.18%	100.17%	97.63%	102.61%	100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,500	127,500	125,625	127,500	125,625	123,750	123,750	2.00%
YoY %	0.00%	1.49%	-1.47%	1.49%	1.52%	0.00%	-	-
Horiz. %	103.03%	103.03%	101.52%	103.03%	101.52%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	1,500	2,000	3,000	6,000	2,250	3,000	4,500	-51.82%
YoY %	-25.00%	-33.33%	-50.00%	166.67%	-25.00%	-33.33%	-	-
Horiz. %	33.33%	44.44%	66.67%	133.33%	50.00%	66.67%	100.00%	-
Div Payout %	30.05%	44.92%	59.76%	90.20%	53.15%	64.23%	99.65%	-
YoY %	-33.10%	-24.83%	-33.75%	69.71%	-17.25%	-35.54%	-	-
Horiz. %	30.16%	45.08%	59.97%	90.52%	53.34%	64.46%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	127,500	127,500	125,625	127,500	125,625	123,750	123,750	2.00%
YoY %	0.00%	1.49%	-1.47%	1.49%	1.52%	0.00%	-	-
Horiz. %	103.03%	103.03%	101.52%	103.03%	101.52%	100.00%	100.00%	-
NOSH	187,500	187,500	187,500	187,500	187,500	187,500	187,500	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	6.36%	5.66%	6.68%	8.90%	5.57%	6.23%	6.07%	-
YoY %	12.37%	-15.27%	-24.94%	59.78%	-10.59%	2.64%	-	-
Horiz. %	104.78%	93.25%	110.05%	146.62%	91.76%	102.64%	100.00%	-
ROE	3.91%	3.49%	4.00%	5.22%	3.37%	3.77%	3.65%	-
YoY %	12.03%	-12.75%	-23.37%	54.90%	-10.61%	3.29%	-	-
Horiz. %	107.12%	95.62%	109.59%	143.01%	92.33%	103.29%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	41.91	42.00	40.05	39.99	40.54	39.99	39.72	3.63%
YoY %	-0.21%	4.87%	0.15%	-1.36%	1.38%	0.68%	-	-
Horiz. %	105.51%	105.74%	100.83%	100.68%	102.06%	100.68%	100.00%	-
EPS	2.67	2.37	2.68	3.56	2.26	2.49	2.40	7.34%
YoY %	12.66%	-11.57%	-24.72%	57.52%	-9.24%	3.75%	-	-
Horiz. %	111.25%	98.75%	111.67%	148.33%	94.17%	103.75%	100.00%	-
DPS	0.80	1.07	1.60	3.20	1.20	1.60	2.40	-51.82%
YoY %	-25.23%	-33.13%	-50.00%	166.67%	-25.00%	-33.33%	-	-
Horiz. %	33.33%	44.58%	66.67%	133.33%	50.00%	66.67%	100.00%	-
NAPS	0.68	0.68	0.67	0.68	0.67	0.66	0.66	2.00%
YoY %	0.00%	1.49%	-1.47%	1.49%	1.52%	0.00%	-	-
Horiz. %	103.03%	103.03%	101.52%	103.03%	101.52%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 187,500
RPS	41.91	42.00	40.05	39.99	40.54	39.99	39.72	3.63%
YoY %	-0.21%	4.87%	0.15%	-1.36%	1.38%	0.68%	-	-
Horiz. %	105.51%	105.74%	100.83%	100.68%	102.06%	100.68%	100.00%	-
EPS	2.67	2.37	2.68	3.56	2.26	2.49	2.40	7.34%
YoY %	12.66%	-11.57%	-24.72%	57.52%	-9.24%	3.75%	-	-
Horiz. %	111.25%	98.75%	111.67%	148.33%	94.17%	103.75%	100.00%	-
DPS	0.80	1.07	1.60	3.20	1.20	1.60	2.40	-51.82%
YoY %	-25.23%	-33.13%	-50.00%	166.67%	-25.00%	-33.33%	-	-
Horiz. %	33.33%	44.58%	66.67%	133.33%	50.00%	66.67%	100.00%	-
NAPS	0.68	0.68	0.67	0.68	0.67	0.66	0.66	2.00%
YoY %	0.00%	1.49%	-1.47%	1.49%	1.52%	0.00%	-	-
Horiz. %	103.03%	103.03%	101.52%	103.03%	101.52%	100.00%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	0.81	0.935	0.795	0.87	1.08	0.955	0.90	-
P/RPS	1.93	2.23	1.98	2.18	2.66	2.39	2.27	-10.22%
YoY %	-13.45%	12.63%	-9.17%	-18.05%	11.30%	5.29%	-	-
Horiz. %	85.02%	98.24%	87.22%	96.04%	117.18%	105.29%	100.00%	-
P/EPS	30.43	39.38	29.69	24.52	47.84	38.34	37.37	-12.76%
YoY %	-22.73%	32.64%	21.08%	-48.75%	24.78%	2.60%	-	-
Horiz. %	81.43%	105.38%	79.45%	65.61%	128.02%	102.60%	100.00%	-
EY	3.29	2.54	3.37	4.08	2.09	2.61	2.68	14.60%
YoY %	29.53%	-24.63%	-17.40%	95.22%	-19.92%	-2.61%	-	-
Horiz. %	122.76%	94.78%	125.75%	152.24%	77.99%	97.39%	100.00%	-
DY	0.99	1.14	2.01	3.68	1.11	1.68	2.67	-48.29%
YoY %	-13.16%	-43.28%	-45.38%	231.53%	-33.93%	-37.08%	-	-
Horiz. %	37.08%	42.70%	75.28%	137.83%	41.57%	62.92%	100.00%	-
P/NAPS	1.19	1.38	1.19	1.28	1.61	1.45	1.36	-8.49%
YoY %	-13.77%	15.97%	-7.03%	-20.50%	11.03%	6.62%	-	-
Horiz. %	87.50%	101.47%	87.50%	94.12%	118.38%	106.62%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	15/11/18	16/08/18	18/05/18	21/02/18	16/11/17	18/08/17	-
Price	0.865	0.86	0.815	0.865	0.965	0.925	1.10	-
P/RPS	2.06	2.05	2.03	2.16	2.38	2.31	2.77	-17.87%
YoY %	0.49%	0.99%	-6.02%	-9.24%	3.03%	-16.61%	-	-
Horiz. %	74.37%	74.01%	73.29%	77.98%	85.92%	83.39%	100.00%	-
P/EPS	32.50	36.22	30.44	24.38	42.74	37.13	45.67	-20.24%
YoY %	-10.27%	18.99%	24.86%	-42.96%	15.11%	-18.70%	-	-
Horiz. %	71.16%	79.31%	66.65%	53.38%	93.58%	81.30%	100.00%	-
EY	3.08	2.76	3.29	4.10	2.34	2.69	2.19	25.44%
YoY %	11.59%	-16.11%	-19.76%	75.21%	-13.01%	22.83%	-	-
Horiz. %	140.64%	126.03%	150.23%	187.21%	106.85%	122.83%	100.00%	-
DY	0.92	1.24	1.96	3.70	1.24	1.73	2.18	-43.64%
YoY %	-25.81%	-36.73%	-47.03%	198.39%	-28.32%	-20.64%	-	-
Horiz. %	42.20%	56.88%	89.91%	169.72%	56.88%	79.36%	100.00%	-
P/NAPS	1.27	1.26	1.22	1.27	1.44	1.40	1.67	-16.64%
YoY %	0.79%	3.28%	-3.94%	-11.81%	2.86%	-16.17%	-	-
Horiz. %	76.05%	75.45%	73.05%	76.05%	86.23%	83.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos