[SIGGAS] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock

[SIGGAS] SIG GASES BERHAD

Announcement Date

14-Aug-2014

Admission Sponsor

Sponsor

Financial Year

31-Dec-2014

Quarter

30-Jun-2014 [#2]

Profit Trend

QoQ- 41.59%

YoY- 245.22%

Quarter Report

Quarterly Report - 2014Q2.pdf

Latest QR

Upcoming QR

SIGGAS's Result

SIGGAS's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Annualized Quarter Result
Revenue	74,478	79,456	73,816	65,634	62,244	61,926	52,176	6.10%
YoY %	-6.27%	7.64%	12.47%	5.45%	0.51%	18.69%	-	-
Horiz. %	142.74%	152.28%	141.48%	125.79%	119.30%	118.69%	100.00%	-
PBT	6,276	11,732	7,280	4,572	2,316	3,420	4,164	7.07%
YoY %	-46.51%	61.15%	59.23%	97.41%	-32.28%	-17.87%	-	-
Horiz. %	150.72%	281.75%	174.83%	109.80%	55.62%	82.13%	100.00%	-
Tax	-1,758	-2,526	-2,334	5,260	532	270	-524	22.33%
YoY %	30.40%	-8.23%	-144.37%	888.72%	97.04%	151.53%	-	-
Horiz. %	335.50%	482.06%	445.42%	-1,003.82%	-101.53%	-51.53%	100.00%	-
NP	4,518	9,206	4,946	9,832	2,848	3,690	3,640	3.66%
YoY %	-50.92%	86.13%	-49.69%	245.22%	-22.82%	1.37%	-	-
Horiz. %	124.12%	252.91%	135.88%	270.11%	78.24%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,516	9,206	4,946	9,832	2,848	3,690	3,640	3.65%
YoY %	-50.95%	86.13%	-49.69%	245.22%	-22.82%	1.37%	-	-
Horiz. %	124.07%	252.91%	135.88%	270.11%	78.24%	101.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.01%	21.53%	32.06%	-115.05%	-22.97%	-7.89%	12.58%	-
YoY %	30.10%	-32.84%	127.87%	-400.87%	-191.13%	-162.72%	-	-
Horiz. %	222.66%	171.14%	254.85%	-914.55%	-182.59%	-62.72%	100.00%	-
Total Cost	69,960	70,250	68,870	55,802	59,396	58,236	48,536	6.27%
YoY %	-0.41%	2.00%	23.42%	-6.05%	1.99%	19.99%	-	-
Horiz. %	144.14%	144.74%	141.89%	114.97%	122.38%	119.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	123,750	121,874	114,375	95,921	91,435	85,499	84,231	6.61%
YoY %	1.54%	6.56%	19.24%	4.91%	6.94%	1.51%	-	-
Horiz. %	146.92%	144.69%	135.79%	113.88%	108.55%	101.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	4,500	4,500	2,624	1,798	29	1,800	3,910	2.36%
YoY %	0.00%	71.49%	45.94%	6,100.00%	-98.39%	-53.96%	-	-
Horiz. %	115.09%	115.09%	67.11%	45.98%	0.74%	46.04%	100.00%	-
Div Payout %	99.65%	48.88%	53.07%	18.29%	1.05%	48.78%	107.44%	-
YoY %	103.87%	-7.90%	190.16%	1,641.90%	-97.85%	-54.60%	-	-
Horiz. %	92.75%	45.50%	49.40%	17.02%	0.98%	45.40%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	123,750	121,874	114,375	95,921	91,435	85,499	84,231	6.61%
YoY %	1.54%	6.56%	19.24%	4.91%	6.94%	1.51%	-	-
Horiz. %	146.92%	144.69%	135.79%	113.88%	108.55%	101.51%	100.00%	-
NOSH	187,500	187,500	187,500	149,878	149,894	149,999	150,413	3.73%
YoY %	0.00%	0.00%	25.10%	-0.01%	-0.07%	-0.28%	-	-
Horiz. %	124.66%	124.66%	124.66%	99.64%	99.65%	99.72%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	6.07%	11.59%	6.70%	14.98%	4.58%	5.96%	6.98%	-
YoY %	-47.63%	72.99%	-55.27%	227.07%	-23.15%	-14.61%	-	-
Horiz. %	86.96%	166.05%	95.99%	214.61%	65.62%	85.39%	100.00%	-
ROE	3.65%	7.55%	4.32%	10.25%	3.11%	4.32%	4.32%	-
YoY %	-51.66%	74.77%	-57.85%	229.58%	-28.01%	0.00%	-	-
Horiz. %	84.49%	174.77%	100.00%	237.27%	71.99%	100.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	39.72	42.38	39.37	43.79	41.53	41.28	34.69	2.28%
YoY %	-6.28%	7.65%	-10.09%	5.44%	0.61%	19.00%	-	-
Horiz. %	114.50%	122.17%	113.49%	126.23%	119.72%	119.00%	100.00%	-
EPS	2.40	4.90	2.64	6.56	1.90	2.46	2.42	-0.13%
YoY %	-51.02%	85.61%	-59.76%	245.26%	-22.76%	1.65%	-	-
Horiz. %	99.17%	202.48%	109.09%	271.07%	78.51%	101.65%	100.00%	-
DPS	2.40	2.40	1.40	1.20	0.02	1.20	2.60	-1.32%
YoY %	0.00%	71.43%	16.67%	5,900.00%	-98.33%	-53.85%	-	-
Horiz. %	92.31%	92.31%	53.85%	46.15%	0.77%	46.15%	100.00%	-
NAPS	0.66	0.65	0.61	0.64	0.61	0.57	0.56	2.77%
YoY %	1.54%	6.56%	-4.69%	4.92%	7.02%	1.79%	-	-
Horiz. %	117.86%	116.07%	108.93%	114.29%	108.93%	101.79%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 150,000
RPS	39.72	42.38	39.37	35.00	33.20	33.03	27.83	6.10%
YoY %	-6.28%	7.65%	12.49%	5.42%	0.51%	18.68%	-	-
Horiz. %	142.72%	152.28%	141.47%	125.76%	119.30%	118.68%	100.00%	-
EPS	2.40	4.90	2.64	5.24	1.52	1.97	1.94	3.60%
YoY %	-51.02%	85.61%	-49.62%	244.74%	-22.84%	1.55%	-	-
Horiz. %	123.71%	252.58%	136.08%	270.10%	78.35%	101.55%	100.00%	-
DPS	2.40	2.40	1.40	0.96	0.02	0.96	2.09	2.32%
YoY %	0.00%	71.43%	45.83%	4,700.00%	-97.92%	-54.07%	-	-
Horiz. %	114.83%	114.83%	66.99%	45.93%	0.96%	45.93%	100.00%	-
NAPS	0.66	0.65	0.61	0.5116	0.4877	0.456	0.4492	6.61%
YoY %	1.54%	6.56%	19.23%	4.90%	6.95%	1.51%	-	-
Horiz. %	146.93%	144.70%	135.80%	113.89%	108.57%	101.51%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	0.90	0.445	0.475	0.67	0.62	0.67	0.82	-
P/RPS	2.27	1.05	1.21	1.53	1.49	1.62	2.36	-0.64%
YoY %	116.19%	-13.22%	-20.92%	2.68%	-8.02%	-31.36%	-	-
Horiz. %	96.19%	44.49%	51.27%	64.83%	63.14%	68.64%	100.00%	-
P/EPS	37.37	9.06	18.01	10.21	32.63	27.24	33.88	1.64%
YoY %	312.47%	-49.69%	76.40%	-68.71%	19.79%	-19.60%	-	-
Horiz. %	110.30%	26.74%	53.16%	30.14%	96.31%	80.40%	100.00%	-
EY	2.68	11.03	5.55	9.79	3.06	3.67	2.95	-1.58%
YoY %	-75.70%	98.74%	-43.31%	219.93%	-16.62%	24.41%	-	-
Horiz. %	90.85%	373.90%	188.14%	331.86%	103.73%	124.41%	100.00%	-
DY	2.67	5.39	2.95	1.79	0.03	1.79	3.17	-2.81%
YoY %	-50.46%	82.71%	64.80%	5,866.67%	-98.32%	-43.53%	-	-
Horiz. %	84.23%	170.03%	93.06%	56.47%	0.95%	56.47%	100.00%	-
P/NAPS	1.36	0.68	0.78	1.05	1.02	1.18	1.46	-1.17%
YoY %	100.00%	-12.82%	-25.71%	2.94%	-13.56%	-19.18%	-	-
Horiz. %	93.15%	46.58%	53.42%	71.92%	69.86%	80.82%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	18/08/17	18/08/16	19/08/15	14/08/14	16/08/13	16/08/12	09/08/11	-
Price	1.10	0.515	0.44	0.715	0.615	0.64	0.75	-
P/RPS	2.77	1.22	1.12	1.63	1.48	1.55	2.16	4.22%
YoY %	127.05%	8.93%	-31.29%	10.14%	-4.52%	-28.24%	-	-
Horiz. %	128.24%	56.48%	51.85%	75.46%	68.52%	71.76%	100.00%	-
P/EPS	45.67	10.49	16.68	10.90	32.37	26.02	30.99	6.67%
YoY %	335.37%	-37.11%	53.03%	-66.33%	24.40%	-16.04%	-	-
Horiz. %	147.37%	33.85%	53.82%	35.17%	104.45%	83.96%	100.00%	-
EY	2.19	9.53	6.00	9.17	3.09	3.84	3.23	-6.26%
YoY %	-77.02%	58.83%	-34.57%	196.76%	-19.53%	18.89%	-	-
Horiz. %	67.80%	295.05%	185.76%	283.90%	95.67%	118.89%	100.00%	-
DY	2.18	4.66	3.18	1.68	0.03	1.88	3.47	-7.44%
YoY %	-53.22%	46.54%	89.29%	5,500.00%	-98.40%	-45.82%	-	-
Horiz. %	62.82%	134.29%	91.64%	48.41%	0.86%	54.18%	100.00%	-
P/NAPS	1.67	0.79	0.72	1.12	1.01	1.12	1.34	3.73%
YoY %	111.39%	9.72%	-35.71%	10.89%	-9.82%	-16.42%	-	-
Horiz. %	124.63%	58.96%	53.73%	83.58%	75.37%	83.58%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos