[SIGGAS] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.44%
YoY- -18.92%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 75,830 75,704 65,364 63,109 62,131 54,361 55,261 5.41%
PBT 8,677 8,577 2,087 2,038 2,187 3,512 7,946 1.47%
Tax -2,391 -2,181 7,835 627 1,100 -1,078 -1,935 3.58%
NP 6,286 6,396 9,922 2,665 3,287 2,434 6,011 0.74%
-
NP to SH 6,286 6,396 9,922 2,665 3,287 2,434 6,011 0.74%
-
Tax Rate 27.56% 25.43% -375.42% -30.77% -50.30% 30.69% 24.35% -
Total Cost 69,544 69,308 55,442 60,444 58,844 51,927 49,250 5.91%
-
Net Worth 123,750 119,999 114,375 91,328 89,811 88,682 65,745 11.10%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,250 1,312 1,125 1,197 898 901 - -
Div Payout % 35.79% 20.52% 11.34% 44.94% 27.32% 37.05% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 123,750 119,999 114,375 91,328 89,811 88,682 65,745 11.10%
NOSH 187,500 187,500 187,500 149,719 149,686 150,308 117,402 8.10%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.29% 8.45% 15.18% 4.22% 5.29% 4.48% 10.88% -
ROE 5.08% 5.33% 8.67% 2.92% 3.66% 2.74% 9.14% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.44 40.38 34.86 42.15 41.51 36.17 47.07 -2.49%
EPS 3.35 3.41 6.61 1.78 2.19 1.62 5.12 -6.81%
DPS 1.20 0.70 0.60 0.80 0.60 0.60 0.00 -
NAPS 0.66 0.64 0.61 0.61 0.60 0.59 0.56 2.77%
Adjusted Per Share Value based on latest NOSH - 148,749
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 40.44 40.38 34.86 33.66 33.14 28.99 29.47 5.41%
EPS 3.35 3.41 6.61 1.42 1.75 1.30 3.21 0.71%
DPS 1.20 0.70 0.60 0.64 0.48 0.48 0.00 -
NAPS 0.66 0.64 0.61 0.4871 0.479 0.473 0.3506 11.10%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.415 0.535 0.46 0.60 0.65 0.71 1.02 -
P/RPS 1.03 1.33 1.32 1.42 1.57 1.96 2.17 -11.66%
P/EPS 12.38 15.68 8.69 33.71 29.60 43.85 19.92 -7.61%
EY 8.08 6.38 11.50 2.97 3.38 2.28 5.02 8.24%
DY 2.89 1.31 1.30 1.33 0.92 0.85 0.00 -
P/NAPS 0.63 0.84 0.75 0.98 1.08 1.20 1.82 -16.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 19/02/16 12/02/15 21/02/14 20/02/13 23/02/12 17/02/11 -
Price 0.57 0.535 0.495 0.575 0.61 0.78 1.07 -
P/RPS 1.41 1.33 1.42 1.36 1.47 2.16 2.27 -7.62%
P/EPS 17.00 15.68 9.35 32.30 27.78 48.17 20.90 -3.38%
EY 5.88 6.38 10.69 3.10 3.60 2.08 4.79 3.47%
DY 2.11 1.31 1.21 1.39 0.98 0.77 0.00 -
P/NAPS 0.86 0.84 0.81 0.94 1.02 1.32 1.91 -12.44%

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