[SIGGAS] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
13-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.06%
YoY- 277.83%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 73,816 65,184 65,364 65,696 65,634 63,352 63,109 11.04%
PBT 7,280 5,048 2,087 4,773 4,572 3,352 2,038 134.22%
Tax -2,334 -1,560 7,835 5,654 5,260 3,592 627 -
NP 4,946 3,488 9,922 10,428 9,832 6,944 2,665 51.19%
-
NP to SH 4,946 3,488 9,922 10,428 9,832 6,944 2,665 51.19%
-
Tax Rate 32.06% 30.90% -375.42% -118.46% -115.05% -107.16% -30.77% -
Total Cost 68,870 61,696 55,442 55,268 55,802 56,408 60,444 9.11%
-
Net Worth 114,375 114,375 114,375 99,076 95,921 94,282 91,328 16.23%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,624 5,249 1,125 1,200 1,798 3,591 1,197 68.99%
Div Payout % 53.07% 150.52% 11.34% 11.52% 18.29% 51.72% 44.94% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 114,375 114,375 114,375 99,076 95,921 94,282 91,328 16.23%
NOSH 187,500 187,500 187,500 150,115 149,878 149,655 149,719 16.23%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 6.70% 5.35% 15.18% 15.87% 14.98% 10.96% 4.22% -
ROE 4.32% 3.05% 8.67% 10.53% 10.25% 7.37% 2.92% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.37 34.76 34.86 43.76 43.79 42.33 42.15 -4.45%
EPS 2.64 1.88 6.61 6.95 6.56 4.64 1.78 30.14%
DPS 1.40 2.80 0.60 0.80 1.20 2.40 0.80 45.36%
NAPS 0.61 0.61 0.61 0.66 0.64 0.63 0.61 0.00%
Adjusted Per Share Value based on latest NOSH - 149,742
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.37 34.76 34.86 35.04 35.00 33.79 33.66 11.04%
EPS 2.64 1.88 6.61 5.56 5.24 3.70 1.42 51.36%
DPS 1.40 2.80 0.60 0.64 0.96 1.92 0.64 68.75%
NAPS 0.61 0.61 0.61 0.5284 0.5116 0.5028 0.4871 16.23%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.475 0.465 0.46 0.72 0.67 0.59 0.60 -
P/RPS 1.21 1.34 1.32 1.65 1.53 1.39 1.42 -10.14%
P/EPS 18.01 25.00 8.69 10.36 10.21 12.72 33.71 -34.23%
EY 5.55 4.00 11.50 9.65 9.79 7.86 2.97 51.88%
DY 2.95 6.02 1.30 1.11 1.79 4.07 1.33 70.32%
P/NAPS 0.78 0.76 0.75 1.09 1.05 0.94 0.98 -14.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 08/05/15 12/02/15 13/11/14 14/08/14 23/05/14 21/02/14 -
Price 0.44 0.51 0.495 0.70 0.715 0.62 0.575 -
P/RPS 1.12 1.47 1.42 1.60 1.63 1.46 1.36 -12.17%
P/EPS 16.68 27.42 9.35 10.08 10.90 13.36 32.30 -35.71%
EY 6.00 3.65 10.69 9.92 9.17 7.48 3.10 55.49%
DY 3.18 5.49 1.21 1.14 1.68 3.87 1.39 73.88%
P/NAPS 0.72 0.84 0.81 1.06 1.12 0.98 0.94 -16.32%

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