[SIGGAS] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SIGGAS] SIG GASES BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -8.27%
YoY- -19.32%
Quarter Report
Latest QR
Upcoming QR
SIGGAS's Result
SIGGAS's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 65,303 64,804 64,248 63,109 62,441 62,290 62,056 3.45%
PBT 3,800 3,083 2,756 1,955 1,650 1,635 1,152 121.43%
Tax 4,603 3,061 1,595 697 1,241 1,231 1,013 174.08%
NP 8,403 6,144 4,351 2,652 2,891 2,866 2,165 146.77%
-
NP to SH 8,403 6,144 4,351 2,652 2,891 2,866 2,165 146.77%
-
Tax Rate -121.13% -99.29% -57.87% -35.65% -75.21% -75.29% -87.93% -
Total Cost 56,900 58,660 59,897 60,457 59,550 59,424 59,891 -3.35%
-
Net Worth 98,829 96,000 94,282 90,737 91,641 91,964 111,000 -7.44%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 897 897 897 1,480 1,480 1,480 1,494 -28.80%
Div Payout % 10.69% 14.61% 20.64% 55.81% 51.19% 51.64% 69.05% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 98,829 96,000 94,282 90,737 91,641 91,964 111,000 -7.44%
NOSH 149,742 150,000 149,655 148,749 150,232 150,760 185,000 -13.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 12.87% 9.48% 6.77% 4.20% 4.63% 4.60% 3.49% -
ROE 8.50% 6.40% 4.61% 2.92% 3.15% 3.12% 1.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.61 43.20 42.93 42.43 41.56 41.32 33.54 19.10%
EPS 5.61 4.10 2.91 1.78 1.92 1.90 1.17 184.07%
DPS 0.60 0.60 0.60 0.99 0.99 0.98 0.81 -18.11%
NAPS 0.66 0.64 0.63 0.61 0.61 0.61 0.60 6.55%
Adjusted Per Share Value based on latest NOSH - 148,749
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.83 34.56 34.27 33.66 33.30 33.22 33.10 3.45%
EPS 4.48 3.28 2.32 1.41 1.54 1.53 1.15 147.37%
DPS 0.48 0.48 0.48 0.79 0.79 0.79 0.80 -28.84%
NAPS 0.5271 0.512 0.5028 0.4839 0.4888 0.4905 0.592 -7.44%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.72 0.67 0.59 0.60 0.595 0.62 0.60 -
P/RPS 1.65 1.55 1.37 1.41 1.43 1.50 1.79 -5.27%
P/EPS 12.83 16.36 20.29 33.65 30.92 32.61 51.27 -60.25%
EY 7.79 6.11 4.93 2.97 3.23 3.07 1.95 151.55%
DY 0.83 0.90 1.02 1.66 1.66 1.58 1.35 -27.67%
P/NAPS 1.09 1.05 0.94 0.98 0.98 1.02 1.00 5.90%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 13/11/14 14/08/14 23/05/14 21/02/14 14/11/13 16/08/13 16/05/13 -
Price 0.70 0.715 0.62 0.575 0.58 0.615 0.63 -
P/RPS 1.61 1.65 1.44 1.36 1.40 1.49 1.88 -9.81%
P/EPS 12.47 17.46 21.33 32.25 30.14 32.35 53.83 -62.24%
EY 8.02 5.73 4.69 3.10 3.32 3.09 1.86 164.68%
DY 0.86 0.84 0.97 1.73 1.70 1.60 1.28 -23.27%
P/NAPS 1.06 1.12 0.98 0.94 0.95 1.01 1.05 0.63%

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