[SIGGAS] QoQ TTM 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- 0.87%
YoY- 14.45%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 64,804 64,248 63,109 62,441 62,290 62,056 62,131 2.85%
PBT 3,083 2,756 1,955 1,650 1,635 1,152 2,187 25.80%
Tax 3,061 1,595 697 1,241 1,231 1,013 1,100 98.21%
NP 6,144 4,351 2,652 2,891 2,866 2,165 3,287 51.91%
-
NP to SH 6,144 4,351 2,652 2,891 2,866 2,165 3,287 51.91%
-
Tax Rate -99.29% -57.87% -35.65% -75.21% -75.29% -87.93% -50.30% -
Total Cost 58,660 59,897 60,457 59,550 59,424 59,891 58,844 -0.20%
-
Net Worth 96,000 94,282 90,737 91,641 91,964 111,000 90,206 4.24%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 897 897 1,480 1,480 1,480 1,494 14 1513.43%
Div Payout % 14.61% 20.64% 55.81% 51.19% 51.64% 69.05% 0.45% -
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 96,000 94,282 90,737 91,641 91,964 111,000 90,206 4.24%
NOSH 150,000 149,655 148,749 150,232 150,760 185,000 150,344 -0.15%
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 9.48% 6.77% 4.20% 4.63% 4.60% 3.49% 5.29% -
ROE 6.40% 4.61% 2.92% 3.15% 3.12% 1.95% 3.64% -
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 43.20 42.93 42.43 41.56 41.32 33.54 41.33 3.00%
EPS 4.10 2.91 1.78 1.92 1.90 1.17 2.19 52.07%
DPS 0.60 0.60 0.99 0.99 0.98 0.81 0.01 1444.15%
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 34.56 34.27 33.66 33.30 33.22 33.10 33.14 2.84%
EPS 3.28 2.32 1.41 1.54 1.53 1.15 1.75 52.19%
DPS 0.48 0.48 0.79 0.79 0.79 0.80 0.01 1230.16%
NAPS 0.512 0.5028 0.4839 0.4888 0.4905 0.592 0.4811 4.24%
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 1.55 1.37 1.41 1.43 1.50 1.79 1.57 -0.85%
P/EPS 16.36 20.29 33.65 30.92 32.61 51.27 29.73 -32.92%
EY 6.11 4.93 2.97 3.23 3.07 1.95 3.36 49.14%
DY 0.90 1.02 1.66 1.66 1.58 1.35 0.02 1174.00%
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 1.65 1.44 1.36 1.40 1.49 1.88 1.48 7.53%
P/EPS 17.46 21.33 32.25 30.14 32.35 53.83 27.90 -26.89%
EY 5.73 4.69 3.10 3.32 3.09 1.86 3.58 36.94%
DY 0.84 0.97 1.73 1.70 1.60 1.28 0.02 1116.57%
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