[SIGGAS] YoY 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
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 76,393 74,390 65,696 62,770 62,357 53,096 55,349 5.51%
PBT 9,165 11,996 4,773 2,313 3,029 3,566 7,778 2.77%
Tax -2,026 -1,785 5,654 446 258 -401 -1,748 2.48%
NP 7,138 10,210 10,428 2,760 3,288 3,165 6,030 2.84%
-
NP to SH 7,138 10,210 10,428 2,760 3,288 3,165 6,030 2.84%
-
Tax Rate 22.11% 14.88% -118.46% -19.28% -8.52% 11.25% 22.47% -
Total Cost 69,254 64,180 55,268 60,010 59,069 49,930 49,318 5.81%
-
Net Worth 121,874 119,999 99,076 91,500 90,219 84,141 82,372 6.74%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 3,000 1,750 1,200 1,600 1,202 - - -
Div Payout % 42.02% 17.14% 11.52% 57.97% 36.59% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 121,874 119,999 99,076 91,500 90,219 84,141 82,372 6.74%
NOSH 187,500 187,500 150,115 149,999 150,365 150,253 149,768 3.81%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 9.34% 13.73% 15.87% 4.40% 5.27% 5.96% 10.90% -
ROE 5.86% 8.51% 10.53% 3.02% 3.64% 3.76% 7.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.74 39.68 43.76 41.85 41.47 35.34 36.96 1.63%
EPS 3.81 5.44 6.95 1.84 2.19 2.11 4.03 -0.93%
DPS 1.60 0.93 0.80 1.07 0.80 0.00 0.00 -
NAPS 0.65 0.64 0.66 0.61 0.60 0.56 0.55 2.82%
Adjusted Per Share Value based on latest NOSH - 150,232
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 40.74 39.68 35.04 33.48 33.26 28.32 29.52 5.51%
EPS 3.81 5.44 5.56 1.47 1.75 1.69 3.22 2.84%
DPS 1.60 0.93 0.64 0.85 0.64 0.00 0.00 -
NAPS 0.65 0.64 0.5284 0.488 0.4812 0.4488 0.4393 6.74%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.43 0.47 0.72 0.595 0.60 0.67 0.86 -
P/RPS 1.06 1.18 1.65 1.42 1.45 1.90 2.33 -12.29%
P/EPS 11.29 8.63 10.36 32.34 27.44 31.80 21.36 -10.07%
EY 8.85 11.59 9.65 3.09 3.64 3.14 4.68 11.19%
DY 3.72 1.99 1.11 1.79 1.33 0.00 0.00 -
P/NAPS 0.66 0.73 1.09 0.98 1.00 1.20 1.56 -13.34%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 12/11/15 13/11/14 14/11/13 21/11/12 18/11/11 19/11/10 -
Price 0.43 0.495 0.70 0.58 0.59 0.75 1.09 -
P/RPS 1.06 1.25 1.60 1.39 1.42 2.12 2.95 -15.67%
P/EPS 11.29 9.09 10.08 31.52 26.98 35.60 27.07 -13.55%
EY 8.85 11.00 9.92 3.17 3.71 2.81 3.69 15.68%
DY 3.72 1.89 1.14 1.84 1.36 0.00 0.00 -
P/NAPS 0.66 0.77 1.06 0.95 0.98 1.34 1.98 -16.71%

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