[SIGGAS] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -52.38%
YoY- 61.87%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 62,131 46,768 30,963 14,774 54,361 39,822 26,088 77.87%
PBT 2,187 2,272 1,710 1,072 3,512 2,675 2,082 3.31%
Tax 1,100 194 135 87 -1,078 -301 -262 -
NP 3,287 2,466 1,845 1,159 2,434 2,374 1,820 48.03%
-
NP to SH 3,287 2,466 1,845 1,159 2,434 2,374 1,820 48.03%
-
Tax Rate -50.30% -8.54% -7.89% -8.12% 30.69% 11.25% 12.58% -
Total Cost 58,844 44,302 29,118 13,615 51,927 37,448 24,268 80.00%
-
Net Worth 89,811 90,219 85,499 85,796 88,682 84,141 84,231 4.34%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 898 902 900 903 901 - 1,955 -40.32%
Div Payout % 27.32% 36.59% 48.78% 77.92% 37.05% - 107.44% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 89,811 90,219 85,499 85,796 88,682 84,141 84,231 4.34%
NOSH 149,686 150,365 149,999 150,519 150,308 150,253 150,413 -0.32%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.29% 5.27% 5.96% 7.84% 4.48% 5.96% 6.98% -
ROE 3.66% 2.73% 2.16% 1.35% 2.74% 2.82% 2.16% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 41.51 31.10 20.64 9.82 36.17 26.50 17.34 78.47%
EPS 2.19 1.64 1.23 0.77 1.62 1.58 1.21 48.24%
DPS 0.60 0.60 0.60 0.60 0.60 0.00 1.30 -40.13%
NAPS 0.60 0.60 0.57 0.57 0.59 0.56 0.56 4.68%
Adjusted Per Share Value based on latest NOSH - 150,519
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 33.14 24.94 16.51 7.88 28.99 21.24 13.91 77.91%
EPS 1.75 1.32 0.98 0.62 1.30 1.27 0.97 47.93%
DPS 0.48 0.48 0.48 0.48 0.48 0.00 1.04 -40.13%
NAPS 0.479 0.4812 0.456 0.4576 0.473 0.4488 0.4492 4.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.65 0.60 0.67 0.75 0.71 0.67 0.82 -
P/RPS 1.57 1.93 3.25 7.64 1.96 2.53 4.73 -51.90%
P/EPS 29.60 36.59 54.47 97.40 43.85 42.41 67.77 -42.28%
EY 3.38 2.73 1.84 1.03 2.28 2.36 1.48 72.98%
DY 0.92 1.00 0.90 0.80 0.85 0.00 1.59 -30.44%
P/NAPS 1.08 1.00 1.18 1.32 1.20 1.20 1.46 -18.13%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 20/02/13 21/11/12 16/08/12 17/05/12 23/02/12 18/11/11 09/08/11 -
Price 0.61 0.59 0.64 0.69 0.78 0.75 0.75 -
P/RPS 1.47 1.90 3.10 7.03 2.16 2.83 4.32 -51.10%
P/EPS 27.78 35.98 52.03 89.61 48.17 47.47 61.98 -41.29%
EY 3.60 2.78 1.92 1.12 2.08 2.11 1.61 70.57%
DY 0.98 1.02 0.94 0.87 0.77 0.00 1.73 -31.41%
P/NAPS 1.02 0.98 1.12 1.21 1.32 1.34 1.34 -16.56%

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