[SIGGAS] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
16-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -34.13%
YoY- -24.75%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 63,109 62,441 62,290 62,056 62,131 61,307 59,236 4.30%
PBT 1,955 1,650 1,635 1,152 2,187 3,109 3,140 -27.02%
Tax 697 1,241 1,231 1,013 1,100 -583 -681 -
NP 2,652 2,891 2,866 2,165 3,287 2,526 2,459 5.15%
-
NP to SH 2,652 2,891 2,866 2,165 3,287 2,526 2,459 5.15%
-
Tax Rate -35.65% -75.21% -75.29% -87.93% -50.30% 18.75% 21.69% -
Total Cost 60,457 59,550 59,424 59,891 58,844 58,781 56,777 4.26%
-
Net Worth 90,737 91,641 91,964 111,000 90,206 90,878 85,004 4.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 1,480 1,480 1,480 1,494 14 929 929 36.28%
Div Payout % 55.81% 51.19% 51.64% 69.05% 0.45% 36.81% 37.82% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 90,737 91,641 91,964 111,000 90,206 90,878 85,004 4.43%
NOSH 148,749 150,232 150,760 185,000 150,344 151,463 149,130 -0.16%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.20% 4.63% 4.60% 3.49% 5.29% 4.12% 4.15% -
ROE 2.92% 3.15% 3.12% 1.95% 3.64% 2.78% 2.89% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 42.43 41.56 41.32 33.54 41.33 40.48 39.72 4.48%
EPS 1.78 1.92 1.90 1.17 2.19 1.67 1.65 5.17%
DPS 0.99 0.99 0.98 0.81 0.01 0.61 0.62 36.49%
NAPS 0.61 0.61 0.61 0.60 0.60 0.60 0.57 4.61%
Adjusted Per Share Value based on latest NOSH - 185,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 33.66 33.30 33.22 33.10 33.14 32.70 31.59 4.31%
EPS 1.41 1.54 1.53 1.15 1.75 1.35 1.31 5.01%
DPS 0.79 0.79 0.79 0.80 0.01 0.50 0.50 35.54%
NAPS 0.4839 0.4888 0.4905 0.592 0.4811 0.4847 0.4534 4.42%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.60 0.595 0.62 0.60 0.65 0.60 0.67 -
P/RPS 1.41 1.43 1.50 1.79 1.57 1.48 1.69 -11.34%
P/EPS 33.65 30.92 32.61 51.27 29.73 35.98 40.63 -11.77%
EY 2.97 3.23 3.07 1.95 3.36 2.78 2.46 13.34%
DY 1.66 1.66 1.58 1.35 0.02 1.02 0.93 46.99%
P/NAPS 0.98 0.98 1.02 1.00 1.08 1.00 1.18 -11.61%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 21/02/14 14/11/13 16/08/13 16/05/13 20/02/13 21/11/12 16/08/12 -
Price 0.575 0.58 0.615 0.63 0.61 0.59 0.64 -
P/RPS 1.36 1.40 1.49 1.88 1.48 1.46 1.61 -10.61%
P/EPS 32.25 30.14 32.35 53.83 27.90 35.38 38.81 -11.58%
EY 3.10 3.32 3.09 1.86 3.58 2.83 2.58 12.98%
DY 1.73 1.70 1.60 1.28 0.02 1.03 0.97 46.91%
P/NAPS 0.94 0.95 1.01 1.05 1.02 0.98 1.12 -10.99%

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