[SIGGAS] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock

[SIGGAS] SIG GASES BERHAD

Announcement Date

16-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Dec-2013

Quarter

30-Jun-2013 [#2]

Profit Trend

QoQ- 1824.32%

YoY- -22.82%

Quarter Report

Quarterly Report - 2013Q2 (160813).pdf

Latest QR

Upcoming QR

SIGGAS's Result

SIGGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	79,456	73,816	65,634	62,244	61,926	52,176	56,476	5.84%
YoY %	7.64%	12.47%	5.45%	0.51%	18.69%	-7.61%	-	-
Horiz. %	140.69%	130.70%	116.22%	110.21%	109.65%	92.39%	100.00%	-
PBT	11,732	7,280	4,572	2,316	3,420	4,164	7,060	8.82%
YoY %	61.15%	59.23%	97.41%	-32.28%	-17.87%	-41.02%	-	-
Horiz. %	166.18%	103.12%	64.76%	32.80%	48.44%	58.98%	100.00%	-
Tax	-2,526	-2,334	5,260	532	270	-524	-1,548	8.49%
YoY %	-8.23%	-144.37%	888.72%	97.04%	151.53%	66.15%	-	-
Horiz. %	163.18%	150.78%	-339.79%	-34.37%	-17.44%	33.85%	100.00%	-
NP	9,206	4,946	9,832	2,848	3,690	3,640	5,512	8.91%
YoY %	86.13%	-49.69%	245.22%	-22.82%	1.37%	-33.96%	-	-
Horiz. %	167.02%	89.73%	178.37%	51.67%	66.94%	66.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,206	4,946	9,832	2,848	3,690	3,640	5,512	8.91%
YoY %	86.13%	-49.69%	245.22%	-22.82%	1.37%	-33.96%	-	-
Horiz. %	167.02%	89.73%	178.37%	51.67%	66.94%	66.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.53%	32.06%	-115.05%	-22.97%	-7.89%	12.58%	21.93%	-
YoY %	-32.84%	127.87%	-400.87%	-191.13%	-162.72%	-42.64%	-	-
Horiz. %	98.18%	146.19%	-524.62%	-104.74%	-35.98%	57.36%	100.00%	-
Total Cost	70,250	68,870	55,802	59,396	58,236	48,536	50,964	5.48%
YoY %	2.00%	23.42%	-6.05%	1.99%	19.99%	-4.76%	-	-
Horiz. %	137.84%	135.13%	109.49%	116.55%	114.27%	95.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	121,874	114,375	95,921	91,435	85,499	84,231	4,960,800	-46.05%
YoY %	6.56%	19.24%	4.91%	6.94%	1.51%	-98.30%	-	-
Horiz. %	2.46%	2.31%	1.93%	1.84%	1.72%	1.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	4,500	2,624	1,798	29	1,800	3,910	-	-
YoY %	71.49%	45.94%	6,100.00%	-98.39%	-53.96%	0.00%	-	-
Horiz. %	115.09%	67.11%	45.98%	0.74%	46.04%	100.00%	-	-
Div Payout %	48.88%	53.07%	18.29%	1.05%	48.78%	107.44%	-	-
YoY %	-7.90%	190.16%	1,641.90%	-97.85%	-54.60%	0.00%	-	-
Horiz. %	45.50%	49.40%	17.02%	0.98%	45.40%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	121,874	114,375	95,921	91,435	85,499	84,231	4,960,800	-46.05%
YoY %	6.56%	19.24%	4.91%	6.94%	1.51%	-98.30%	-	-
Horiz. %	2.46%	2.31%	1.93%	1.84%	1.72%	1.70%	100.00%	-
NOSH	187,500	187,500	149,878	149,894	149,999	150,413	9,186,666	-47.69%
YoY %	0.00%	25.10%	-0.01%	-0.07%	-0.28%	-98.36%	-	-
Horiz. %	2.04%	2.04%	1.63%	1.63%	1.63%	1.64%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	11.59%	6.70%	14.98%	4.58%	5.96%	6.98%	9.76%	-
YoY %	72.99%	-55.27%	227.07%	-23.15%	-14.61%	-28.48%	-	-
Horiz. %	118.75%	68.65%	153.48%	46.93%	61.07%	71.52%	100.00%	-
ROE	7.55%	4.32%	10.25%	3.11%	4.32%	4.32%	0.11%	-
YoY %	74.77%	-57.85%	229.58%	-28.01%	0.00%	3,827.27%	-	-
Horiz. %	6,863.64%	3,927.27%	9,318.18%	2,827.27%	3,927.27%	3,927.27%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	42.38	39.37	43.79	41.53	41.28	34.69	0.61	102.62%
YoY %	7.65%	-10.09%	5.44%	0.61%	19.00%	5,586.89%	-	-
Horiz. %	6,947.54%	6,454.10%	7,178.69%	6,808.20%	6,767.21%	5,686.89%	100.00%	-
EPS	4.90	2.64	6.56	1.90	2.46	2.42	0.06	108.15%
YoY %	85.61%	-59.76%	245.26%	-22.76%	1.65%	3,933.33%	-	-
Horiz. %	8,166.67%	4,400.00%	10,933.33%	3,166.67%	4,100.00%	4,033.33%	100.00%	-
DPS	2.40	1.40	1.20	0.02	1.20	2.60	0.00	-
YoY %	71.43%	16.67%	5,900.00%	-98.33%	-53.85%	0.00%	-	-
Horiz. %	92.31%	53.85%	46.15%	0.77%	46.15%	100.00%	-	-
NAPS	0.65	0.61	0.64	0.61	0.57	0.56	0.54	3.13%
YoY %	6.56%	-4.69%	4.92%	7.02%	1.79%	3.70%	-	-
Horiz. %	120.37%	112.96%	118.52%	112.96%	105.56%	103.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 150,760
RPS	42.38	39.37	35.00	33.20	33.03	27.83	30.12	5.85%
YoY %	7.65%	12.49%	5.42%	0.51%	18.68%	-7.60%	-	-
Horiz. %	140.70%	130.71%	116.20%	110.23%	109.66%	92.40%	100.00%	-
EPS	4.90	2.64	5.24	1.52	1.97	1.94	2.94	8.87%
YoY %	85.61%	-49.62%	244.74%	-22.84%	1.55%	-34.01%	-	-
Horiz. %	166.67%	89.80%	178.23%	51.70%	67.01%	65.99%	100.00%	-
DPS	2.40	1.40	0.96	0.02	0.96	2.09	0.00	-
YoY %	71.43%	45.83%	4,700.00%	-97.92%	-54.07%	0.00%	-	-
Horiz. %	114.83%	66.99%	45.93%	0.96%	45.93%	100.00%	-	-
NAPS	0.65	0.61	0.5116	0.4877	0.456	0.4492	26.4576	-46.05%
YoY %	6.56%	19.23%	4.90%	6.95%	1.51%	-98.30%	-	-
Horiz. %	2.46%	2.31%	1.93%	1.84%	1.72%	1.70%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-	-
Price	0.445	0.475	0.67	0.62	0.67	0.82	0.00	-
P/RPS	1.05	1.21	1.53	1.49	1.62	2.36	0.00	-
YoY %	-13.22%	-20.92%	2.68%	-8.02%	-31.36%	0.00%	-	-
Horiz. %	44.49%	51.27%	64.83%	63.14%	68.64%	100.00%	-	-
P/EPS	9.06	18.01	10.21	32.63	27.24	33.88	0.00	-
YoY %	-49.69%	76.40%	-68.71%	19.79%	-19.60%	0.00%	-	-
Horiz. %	26.74%	53.16%	30.14%	96.31%	80.40%	100.00%	-	-
EY	11.03	5.55	9.79	3.06	3.67	2.95	0.00	-
YoY %	98.74%	-43.31%	219.93%	-16.62%	24.41%	0.00%	-	-
Horiz. %	373.90%	188.14%	331.86%	103.73%	124.41%	100.00%	-	-
DY	5.39	2.95	1.79	0.03	1.79	3.17	0.00	-
YoY %	82.71%	64.80%	5,866.67%	-98.32%	-43.53%	0.00%	-	-
Horiz. %	170.03%	93.06%	56.47%	0.95%	56.47%	100.00%	-	-
P/NAPS	0.68	0.78	1.05	1.02	1.18	1.46	0.00	-
YoY %	-12.82%	-25.71%	2.94%	-13.56%	-19.18%	0.00%	-	-
Horiz. %	46.58%	53.42%	71.92%	69.86%	80.82%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	19/08/15	14/08/14	16/08/13	16/08/12	09/08/11	03/08/10	-
Price	0.515	0.44	0.715	0.615	0.64	0.75	0.00	-
P/RPS	1.22	1.12	1.63	1.48	1.55	2.16	0.00	-
YoY %	8.93%	-31.29%	10.14%	-4.52%	-28.24%	0.00%	-	-
Horiz. %	56.48%	51.85%	75.46%	68.52%	71.76%	100.00%	-	-
P/EPS	10.49	16.68	10.90	32.37	26.02	30.99	0.00	-
YoY %	-37.11%	53.03%	-66.33%	24.40%	-16.04%	0.00%	-	-
Horiz. %	33.85%	53.82%	35.17%	104.45%	83.96%	100.00%	-	-
EY	9.53	6.00	9.17	3.09	3.84	3.23	0.00	-
YoY %	58.83%	-34.57%	196.76%	-19.53%	18.89%	0.00%	-	-
Horiz. %	295.05%	185.76%	283.90%	95.67%	118.89%	100.00%	-	-
DY	4.66	3.18	1.68	0.03	1.88	3.47	0.00	-
YoY %	46.54%	89.29%	5,500.00%	-98.40%	-45.82%	0.00%	-	-
Horiz. %	134.29%	91.64%	48.41%	0.86%	54.18%	100.00%	-	-
P/NAPS	0.79	0.72	1.12	1.01	1.12	1.34	0.00	-
YoY %	9.72%	-35.71%	10.89%	-9.82%	-16.42%	0.00%	-	-
Horiz. %	58.96%	53.73%	83.58%	75.37%	83.58%	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