[SIGGAS] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
20-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 33.29%
YoY- 35.05%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 47,078 31,122 14,699 62,131 46,768 30,963 14,774 116.39%
PBT 1,735 1,158 37 2,187 2,272 1,710 1,072 37.80%
Tax 335 266 0 1,100 194 135 87 145.46%
NP 2,070 1,424 37 3,287 2,466 1,845 1,159 47.15%
-
NP to SH 2,070 1,424 37 3,287 2,466 1,845 1,159 47.15%
-
Tax Rate -19.31% -22.97% 0.00% -50.30% -8.54% -7.89% -8.12% -
Total Cost 45,008 29,698 14,662 58,844 44,302 29,118 13,615 121.75%
-
Net Worth 91,500 91,435 111,000 89,811 90,219 85,499 85,796 4.38%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 1,200 14 - 898 902 900 903 20.85%
Div Payout % 57.97% 1.05% - 27.32% 36.59% 48.78% 77.92% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 91,500 91,435 111,000 89,811 90,219 85,499 85,796 4.38%
NOSH 150,000 149,894 185,000 149,686 150,365 149,999 150,519 -0.22%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 4.40% 4.58% 0.25% 5.29% 5.27% 5.96% 7.84% -
ROE 2.26% 1.56% 0.03% 3.66% 2.73% 2.16% 1.35% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 31.39 20.76 7.95 41.51 31.10 20.64 9.82 116.84%
EPS 1.38 0.95 0.02 2.19 1.64 1.23 0.77 47.49%
DPS 0.80 0.01 0.00 0.60 0.60 0.60 0.60 21.12%
NAPS 0.61 0.61 0.60 0.60 0.60 0.57 0.57 4.62%
Adjusted Per Share Value based on latest NOSH - 150,344
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 25.11 16.60 7.84 33.14 24.94 16.51 7.88 116.39%
EPS 1.10 0.76 0.02 1.75 1.32 0.98 0.62 46.50%
DPS 0.64 0.01 0.00 0.48 0.48 0.48 0.48 21.12%
NAPS 0.488 0.4877 0.592 0.479 0.4812 0.456 0.4576 4.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.595 0.62 0.60 0.65 0.60 0.67 0.75 -
P/RPS 1.90 2.99 7.55 1.57 1.93 3.25 7.64 -60.42%
P/EPS 43.12 65.26 3,000.00 29.60 36.59 54.47 97.40 -41.88%
EY 2.32 1.53 0.03 3.38 2.73 1.84 1.03 71.74%
DY 1.34 0.02 0.00 0.92 1.00 0.90 0.80 40.99%
P/NAPS 0.98 1.02 1.00 1.08 1.00 1.18 1.32 -17.99%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 16/08/13 16/05/13 20/02/13 21/11/12 16/08/12 17/05/12 -
Price 0.58 0.615 0.63 0.61 0.59 0.64 0.69 -
P/RPS 1.85 2.96 7.93 1.47 1.90 3.10 7.03 -58.90%
P/EPS 42.03 64.74 3,150.00 27.78 35.98 52.03 89.61 -39.60%
EY 2.38 1.54 0.03 3.60 2.78 1.92 1.12 65.21%
DY 1.38 0.02 0.00 0.98 1.02 0.94 0.87 35.97%
P/NAPS 0.95 1.01 1.05 1.02 0.98 1.12 1.21 -14.88%

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