[SIGGAS] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -36.88%
YoY- -46.04%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 61,307 59,236 56,902 54,361 53,571 53,111 54,213 8.51%
PBT 3,109 3,140 3,616 3,512 4,781 6,492 6,995 -41.67%
Tax -583 -681 -739 -1,078 -925 -1,423 -1,768 -52.17%
NP 2,526 2,459 2,877 2,434 3,856 5,069 5,227 -38.33%
-
NP to SH 2,526 2,459 2,877 2,434 3,856 5,069 5,227 -38.33%
-
Tax Rate 18.75% 21.69% 20.44% 30.69% 19.35% 21.92% 25.28% -
Total Cost 58,781 56,777 54,025 51,927 49,715 48,042 48,986 12.88%
-
Net Worth 90,878 85,004 85,796 86,925 83,848 83,545 85,025 4.52%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 929 929 2,854 4,793 3,878 3,878 1,939 -38.68%
Div Payout % 36.81% 37.82% 99.22% 196.94% 100.59% 76.52% 37.10% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 90,878 85,004 85,796 86,925 83,848 83,545 85,025 4.52%
NOSH 151,463 149,130 150,519 152,500 149,729 149,189 149,166 1.02%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.12% 4.15% 5.06% 4.48% 7.20% 9.54% 9.64% -
ROE 2.78% 2.89% 3.35% 2.80% 4.60% 6.07% 6.15% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 40.48 39.72 37.80 35.65 35.78 35.60 36.34 7.43%
EPS 1.67 1.65 1.91 1.60 2.58 3.40 3.50 -38.85%
DPS 0.61 0.62 1.90 3.14 2.59 2.60 1.30 -39.53%
NAPS 0.60 0.57 0.57 0.57 0.56 0.56 0.57 3.46%
Adjusted Per Share Value based on latest NOSH - 152,500
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 32.70 31.59 30.35 28.99 28.57 28.33 28.91 8.53%
EPS 1.35 1.31 1.53 1.30 2.06 2.70 2.79 -38.28%
DPS 0.50 0.50 1.52 2.56 2.07 2.07 1.03 -38.15%
NAPS 0.4847 0.4534 0.4576 0.4636 0.4472 0.4456 0.4535 4.52%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.67 0.75 0.71 0.67 0.82 1.02 -
P/RPS 1.48 1.69 1.98 1.99 1.87 2.30 2.81 -34.70%
P/EPS 35.98 40.63 39.24 44.48 26.02 24.13 29.11 15.12%
EY 2.78 2.46 2.55 2.25 3.84 4.14 3.44 -13.20%
DY 1.02 0.93 2.53 4.43 3.87 3.17 1.27 -13.56%
P/NAPS 1.00 1.18 1.32 1.25 1.20 1.46 1.79 -32.09%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 21/11/12 16/08/12 17/05/12 23/02/12 18/11/11 09/08/11 19/05/11 -
Price 0.59 0.64 0.69 0.78 0.75 0.75 0.95 -
P/RPS 1.46 1.61 1.83 2.19 2.10 2.11 2.61 -32.03%
P/EPS 35.38 38.81 36.10 48.87 29.12 22.07 27.11 19.36%
EY 2.83 2.58 2.77 2.05 3.43 4.53 3.69 -16.17%
DY 1.03 0.97 2.75 4.03 3.45 3.47 1.37 -17.27%
P/NAPS 0.98 1.12 1.21 1.37 1.34 1.34 1.67 -29.83%

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