[SIGGAS] YoY TTM Result on 30-Jun-2016 [#2]

Stock

[SIGGAS] SIG GASES BERHAD

Announcement Date

18-Aug-2016

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

30-Jun-2016 [#2]

Profit Trend

QoQ- -1.3%

YoY- 14.0%

Quarter Report

Quarterly Report - 2016Q2.pdf

Latest QR

Upcoming QR

SIGGAS's Result

SIGGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
TTM Result
Revenue	59,266	76,329	73,341	78,525	69,455	64,804	62,290	-0.82%
YoY %	-22.35%	4.07%	-6.60%	13.06%	7.18%	4.04%	-	-
Horiz. %	95.15%	122.54%	117.74%	126.06%	111.50%	104.04%	100.00%	-
PBT	2,459	3,890	5,544	10,803	3,441	3,083	1,635	7.03%
YoY %	-36.79%	-29.83%	-48.68%	213.95%	11.61%	88.56%	-	-
Horiz. %	150.40%	237.92%	339.08%	660.73%	210.46%	188.56%	100.00%	-
Tax	289	595	-1,923	-2,277	4,038	3,061	1,231	-21.44%
YoY %	-51.43%	130.94%	15.55%	-156.39%	31.92%	148.66%	-	-
Horiz. %	23.48%	48.33%	-156.21%	-184.97%	328.03%	248.66%	100.00%	-
NP	2,748	4,485	3,621	8,526	7,479	6,144	2,866	-0.69%
YoY %	-38.73%	23.86%	-57.53%	14.00%	21.73%	114.38%	-	-
Horiz. %	95.88%	156.49%	126.34%	297.49%	260.96%	214.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,748	4,479	3,620	8,526	7,479	6,144	2,866	-0.69%
YoY %	-38.65%	23.73%	-57.54%	14.00%	21.73%	114.38%	-	-
Horiz. %	95.88%	156.28%	126.31%	297.49%	260.96%	214.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-11.75%	-15.30%	34.69%	21.08%	-117.35%	-99.29%	-75.29%	-
YoY %	23.20%	-144.10%	64.56%	117.96%	-18.19%	-31.88%	-	-
Horiz. %	15.61%	20.32%	-46.08%	-28.00%	155.86%	131.88%	100.00%	-
Total Cost	56,518	71,844	69,720	69,999	61,976	58,660	59,424	-0.83%
YoY %	-21.33%	3.05%	-0.40%	12.95%	5.65%	-1.29%	-	-
Horiz. %	95.11%	120.90%	117.33%	117.80%	104.29%	98.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	127,500	125,625	123,750	122,512	114,375	96,000	91,964	5.59%
YoY %	1.49%	1.52%	1.01%	7.11%	19.14%	4.39%	-	-
Horiz. %	138.64%	136.60%	134.56%	133.22%	124.37%	104.39%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	2,437	1,500	2,250	2,251	1,312	897	1,480	8.66%
YoY %	62.47%	-33.33%	-0.04%	71.57%	46.27%	-39.39%	-	-
Horiz. %	164.66%	101.35%	152.03%	152.09%	88.65%	60.61%	100.00%	-
Div Payout %	88.70%	33.49%	62.15%	26.40%	17.55%	14.61%	51.64%	-
YoY %	164.86%	-46.11%	135.42%	50.43%	20.12%	-71.71%	-	-
Horiz. %	171.77%	64.85%	120.35%	51.12%	33.99%	28.29%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	127,500	125,625	123,750	122,512	114,375	96,000	91,964	5.59%
YoY %	1.49%	1.52%	1.01%	7.11%	19.14%	4.39%	-	-
Horiz. %	138.64%	136.60%	134.56%	133.22%	124.37%	104.39%	100.00%	-
NOSH	187,500	187,500	187,500	187,500	187,500	150,000	150,760	3.69%
YoY %	0.00%	0.00%	0.00%	0.00%	25.00%	-0.50%	-	-
Horiz. %	124.37%	124.37%	124.37%	124.37%	124.37%	99.50%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	4.64%	5.88%	4.94%	10.86%	10.77%	9.48%	4.60%	-
YoY %	-21.09%	19.03%	-54.51%	0.84%	13.61%	106.09%	-	-
Horiz. %	100.87%	127.83%	107.39%	236.09%	234.13%	206.09%	100.00%	-
ROE	2.16%	3.57%	2.93%	6.96%	6.54%	6.40%	3.12%	-
YoY %	-39.50%	21.84%	-57.90%	6.42%	2.19%	105.13%	-	-
Horiz. %	69.23%	114.42%	93.91%	223.08%	209.62%	205.13%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	31.61	40.71	39.12	41.66	37.04	43.20	41.32	-4.36%
YoY %	-22.35%	4.06%	-6.10%	12.47%	-14.26%	4.55%	-	-
Horiz. %	76.50%	98.52%	94.68%	100.82%	89.64%	104.55%	100.00%	-
EPS	1.47	2.39	1.93	4.52	3.99	4.10	1.90	-4.18%
YoY %	-38.49%	23.83%	-57.30%	13.28%	-2.68%	115.79%	-	-
Horiz. %	77.37%	125.79%	101.58%	237.89%	210.00%	215.79%	100.00%	-
DPS	1.30	0.80	1.20	1.20	0.70	0.60	0.98	4.81%
YoY %	62.50%	-33.33%	0.00%	71.43%	16.67%	-38.78%	-	-
Horiz. %	132.65%	81.63%	122.45%	122.45%	71.43%	61.22%	100.00%	-
NAPS	0.68	0.67	0.66	0.65	0.61	0.64	0.61	1.82%
YoY %	1.49%	1.52%	1.54%	6.56%	-4.69%	4.92%	-	-
Horiz. %	111.48%	109.84%	108.20%	106.56%	100.00%	104.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 187,500
RPS	31.61	40.71	39.12	41.88	37.04	34.56	33.22	-0.82%
YoY %	-22.35%	4.06%	-6.59%	13.07%	7.18%	4.03%	-	-
Horiz. %	95.15%	122.55%	117.76%	126.07%	111.50%	104.03%	100.00%	-
EPS	1.47	2.39	1.93	4.55	3.99	3.28	1.53	-0.66%
YoY %	-38.49%	23.83%	-57.58%	14.04%	21.65%	114.38%	-	-
Horiz. %	96.08%	156.21%	126.14%	297.39%	260.78%	214.38%	100.00%	-
DPS	1.30	0.80	1.20	1.20	0.70	0.48	0.79	8.65%
YoY %	62.50%	-33.33%	0.00%	71.43%	45.83%	-39.24%	-	-
Horiz. %	164.56%	101.27%	151.90%	151.90%	88.61%	60.76%	100.00%	-
NAPS	0.68	0.67	0.66	0.6534	0.61	0.512	0.4905	5.59%
YoY %	1.49%	1.52%	1.01%	7.11%	19.14%	4.38%	-	-
Horiz. %	138.63%	136.60%	134.56%	133.21%	124.36%	104.38%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	0.95	0.795	0.90	0.445	0.475	0.67	0.62	-
P/RPS	3.01	1.95	2.30	1.07	1.28	1.55	1.50	12.30%
YoY %	54.36%	-15.22%	114.95%	-16.41%	-17.42%	3.33%	-	-
Horiz. %	200.67%	130.00%	153.33%	71.33%	85.33%	103.33%	100.00%	-
P/EPS	64.82	33.28	46.62	9.84	11.91	16.36	32.61	12.12%
YoY %	94.77%	-28.61%	373.78%	-17.38%	-27.20%	-49.83%	-	-
Horiz. %	198.77%	102.05%	142.96%	30.17%	36.52%	50.17%	100.00%	-
EY	1.54	3.00	2.15	10.17	8.40	6.11	3.07	-10.85%
YoY %	-48.67%	39.53%	-78.86%	21.07%	37.48%	99.02%	-	-
Horiz. %	50.16%	97.72%	70.03%	331.27%	273.62%	199.02%	100.00%	-
DY	1.37	1.01	1.33	2.70	1.47	0.90	1.58	-2.34%
YoY %	35.64%	-24.06%	-50.74%	83.67%	63.33%	-43.04%	-	-
Horiz. %	86.71%	63.92%	84.18%	170.89%	93.04%	56.96%	100.00%	-
P/NAPS	1.40	1.19	1.36	0.68	0.78	1.05	1.02	5.41%
YoY %	17.65%	-12.50%	100.00%	-12.82%	-25.71%	2.94%	-	-
Horiz. %	137.25%	116.67%	133.33%	66.67%	76.47%	102.94%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/08/19	16/08/18	18/08/17	18/08/16	19/08/15	14/08/14	16/08/13	-
Price	0.94	0.815	1.10	0.515	0.44	0.715	0.615	-
P/RPS	2.97	2.00	2.81	1.24	1.19	1.65	1.49	12.17%
YoY %	48.50%	-28.83%	126.61%	4.20%	-27.88%	10.74%	-	-
Horiz. %	199.33%	134.23%	188.59%	83.22%	79.87%	110.74%	100.00%	-
P/EPS	64.14	34.12	56.98	11.38	11.03	17.46	32.35	12.07%
YoY %	87.98%	-40.12%	400.70%	3.17%	-36.83%	-46.03%	-	-
Horiz. %	198.27%	105.47%	176.14%	35.18%	34.10%	53.97%	100.00%	-
EY	1.56	2.93	1.76	8.78	9.07	5.73	3.09	-10.76%
YoY %	-46.76%	66.48%	-79.95%	-3.20%	58.29%	85.44%	-	-
Horiz. %	50.49%	94.82%	56.96%	284.14%	293.53%	185.44%	100.00%	-
DY	1.38	0.98	1.09	2.33	1.59	0.84	1.60	-2.43%
YoY %	40.82%	-10.09%	-53.22%	46.54%	89.29%	-47.50%	-	-
Horiz. %	86.25%	61.25%	68.12%	145.62%	99.38%	52.50%	100.00%	-
P/NAPS	1.38	1.22	1.67	0.79	0.72	1.12	1.01	5.33%
YoY %	13.11%	-26.95%	111.39%	9.72%	-35.71%	10.89%	-	-
Horiz. %	136.63%	120.79%	165.35%	78.22%	71.29%	110.89%	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