[SIGN] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock

[SIGN] SIGNATURE INTERNATIONAL BHD

Announcement Date

24-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- -21.86%

YoY- 74.74%

Quarter Report

SIGN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	225,980	205,215	196,768	273,490	178,743	120,848	96,765	15.17%
YoY %	10.12%	4.29%	-28.05%	53.01%	47.91%	24.89%	-	-
Horiz. %	233.53%	212.08%	203.35%	282.63%	184.72%	124.89%	100.00%	-
PBT	12,578	25,008	61,987	46,942	25,487	8,789	9,186	5.37%
YoY %	-49.70%	-59.66%	32.05%	84.18%	189.99%	-4.32%	-	-
Horiz. %	136.93%	272.24%	674.80%	511.02%	277.45%	95.68%	100.00%	-
Tax	-4,575	-3,567	-11,428	-12,197	-5,918	-3,737	-3,607	4.03%
YoY %	-28.26%	68.79%	6.30%	-106.10%	-58.36%	-3.60%	-	-
Horiz. %	126.84%	98.89%	316.83%	338.15%	164.07%	103.60%	100.00%	-
NP	8,003	21,441	50,559	34,745	19,569	5,052	5,579	6.19%
YoY %	-62.67%	-57.59%	45.51%	77.55%	287.35%	-9.45%	-	-
Horiz. %	143.45%	384.32%	906.24%	622.78%	350.76%	90.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,481	20,310	47,793	33,596	19,226	4,579	5,332	3.30%
YoY %	-68.09%	-57.50%	42.26%	74.74%	319.87%	-14.12%	-	-
Horiz. %	121.55%	380.91%	896.34%	630.08%	360.58%	85.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	36.37%	14.26%	18.44%	25.98%	23.22%	42.52%	39.27%	-
YoY %	155.05%	-22.67%	-29.02%	11.89%	-45.39%	8.28%	-	-
Horiz. %	92.62%	36.31%	46.96%	66.16%	59.13%	108.28%	100.00%	-
Total Cost	217,977	183,774	146,209	238,745	159,174	115,796	91,186	15.62%
YoY %	18.61%	25.69%	-38.76%	49.99%	37.46%	26.99%	-	-
Horiz. %	239.05%	201.54%	160.34%	261.82%	174.56%	126.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	171,724	169,531	163,152	71,980	120,109	100,167	101,048	9.23%
YoY %	1.29%	3.91%	126.66%	-40.07%	19.91%	-0.87%	-	-
Horiz. %	169.94%	167.77%	161.46%	71.23%	118.86%	99.13%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	3,434	5,727	28,791	11,996	1,783	1,727	1,804	11.31%
YoY %	-40.04%	-80.11%	140.01%	572.80%	3.24%	-4.27%	-	-
Horiz. %	190.35%	317.46%	1,595.95%	664.97%	98.84%	95.73%	100.00%	-
Div Payout %	52.99%	28.20%	60.24%	35.71%	9.28%	37.72%	33.84%	-
YoY %	87.91%	-53.19%	68.69%	284.81%	-75.40%	11.47%	-	-
Horiz. %	156.59%	83.33%	178.01%	105.53%	27.42%	111.47%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	171,724	169,531	163,152	71,980	120,109	100,167	101,048	9.23%
YoY %	1.29%	3.91%	126.66%	-40.07%	19.91%	-0.87%	-	-
Horiz. %	169.94%	167.77%	161.46%	71.23%	118.86%	99.13%	100.00%	-
NOSH	240,304	240,304	239,929	119,966	118,920	115,135	120,295	12.21%
YoY %	0.00%	0.16%	100.00%	0.88%	3.29%	-4.29%	-	-
Horiz. %	199.76%	199.76%	199.45%	99.73%	98.86%	95.71%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	3.54%	10.45%	25.69%	12.70%	10.95%	4.18%	5.77%	-
YoY %	-66.12%	-59.32%	102.28%	15.98%	161.96%	-27.56%	-	-
Horiz. %	61.35%	181.11%	445.23%	220.10%	189.77%	72.44%	100.00%	-
ROE	3.77%	11.98%	29.29%	46.67%	16.01%	4.57%	5.28%	-
YoY %	-68.53%	-59.10%	-37.24%	191.51%	250.33%	-13.45%	-	-
Horiz. %	71.40%	226.89%	554.73%	883.90%	303.22%	86.55%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	98.70	89.58	82.01	227.97	150.31	104.96	80.44	3.46%
YoY %	10.18%	9.23%	-64.03%	51.67%	43.21%	30.48%	-	-
Horiz. %	122.70%	111.36%	101.95%	283.40%	186.86%	130.48%	100.00%	-
EPS	2.80	8.70	20.10	14.00	16.20	3.90	4.40	-7.25%
YoY %	-67.82%	-56.72%	43.57%	-13.58%	315.38%	-11.36%	-	-
Horiz. %	63.64%	197.73%	456.82%	318.18%	368.18%	88.64%	100.00%	-
DPS	1.50	2.50	12.00	10.00	1.50	1.50	1.50	0.00%
YoY %	-40.00%	-79.17%	20.00%	566.67%	0.00%	0.00%	-	-
Horiz. %	100.00%	166.67%	800.00%	666.67%	100.00%	100.00%	100.00%	-
NAPS	0.75	0.74	0.68	0.60	1.01	0.87	0.84	-1.87%
YoY %	1.35%	8.82%	13.33%	-40.59%	16.09%	3.57%	-	-
Horiz. %	89.29%	88.10%	80.95%	71.43%	120.24%	103.57%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 120,781
RPS	35.01	31.79	30.48	42.37	27.69	18.72	14.99	15.17%
YoY %	10.13%	4.30%	-28.06%	53.02%	47.92%	24.88%	-	-
Horiz. %	233.56%	212.07%	203.34%	282.66%	184.72%	124.88%	100.00%	-
EPS	1.00	3.15	7.40	5.20	2.98	0.71	0.83	3.15%
YoY %	-68.25%	-57.43%	42.31%	74.50%	319.72%	-14.46%	-	-
Horiz. %	120.48%	379.52%	891.57%	626.51%	359.04%	85.54%	100.00%	-
DPS	0.53	0.89	4.46	1.86	0.28	0.27	0.28	11.21%
YoY %	-40.45%	-80.04%	139.78%	564.29%	3.70%	-3.57%	-	-
Horiz. %	189.29%	317.86%	1,592.86%	664.29%	100.00%	96.43%	100.00%	-
NAPS	0.266	0.2626	0.2528	0.1115	0.1861	0.1552	0.1565	9.23%
YoY %	1.29%	3.88%	126.73%	-40.09%	19.91%	-0.83%	-	-
Horiz. %	169.97%	167.80%	161.53%	71.25%	118.91%	99.17%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.55	0.91	0.98	2.61	1.50	0.735	0.68	-
P/RPS	0.56	1.02	1.19	1.14	1.00	0.70	0.85	-6.71%
YoY %	-45.10%	-14.29%	4.39%	14.00%	42.86%	-17.65%	-	-
Horiz. %	65.88%	120.00%	140.00%	134.12%	117.65%	82.35%	100.00%	-
P/EPS	19.43	10.26	4.92	9.32	9.28	18.48	15.34	4.01%
YoY %	89.38%	108.54%	-47.21%	0.43%	-49.78%	20.47%	-	-
Horiz. %	126.66%	66.88%	32.07%	60.76%	60.50%	120.47%	100.00%	-
EY	5.15	9.74	20.33	10.73	10.78	5.41	6.52	-3.85%
YoY %	-47.13%	-52.09%	89.47%	-0.46%	99.26%	-17.02%	-	-
Horiz. %	78.99%	149.39%	311.81%	164.57%	165.34%	82.98%	100.00%	-
DY	2.73	2.75	12.24	3.83	1.00	2.04	2.21	3.58%
YoY %	-0.73%	-77.53%	219.58%	283.00%	-50.98%	-7.69%	-	-
Horiz. %	123.53%	124.43%	553.85%	173.30%	45.25%	92.31%	100.00%	-
P/NAPS	0.73	1.23	1.44	4.35	1.49	0.84	0.81	-1.71%
YoY %	-40.65%	-14.58%	-66.90%	191.95%	77.38%	3.70%	-	-
Horiz. %	90.12%	151.85%	177.78%	537.04%	183.95%	103.70%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	29/08/18	28/08/17	29/08/16	24/08/15	28/08/14	30/08/13	30/08/12	-
Price	0.565	0.88	0.955	2.36	1.77	0.745	0.66	-
P/RPS	0.57	0.98	1.16	1.04	1.18	0.71	0.82	-5.87%
YoY %	-41.84%	-15.52%	11.54%	-11.86%	66.20%	-13.41%	-	-
Horiz. %	69.51%	119.51%	141.46%	126.83%	143.90%	86.59%	100.00%	-
P/EPS	19.96	9.93	4.79	8.43	10.95	18.73	14.89	5.00%
YoY %	101.01%	107.31%	-43.18%	-23.01%	-41.54%	25.79%	-	-
Horiz. %	134.05%	66.69%	32.17%	56.62%	73.54%	125.79%	100.00%	-
EY	5.01	10.07	20.86	11.87	9.13	5.34	6.72	-4.77%
YoY %	-50.25%	-51.73%	75.74%	30.01%	70.97%	-20.54%	-	-
Horiz. %	74.55%	149.85%	310.42%	176.64%	135.86%	79.46%	100.00%	-
DY	2.65	2.84	12.57	4.24	0.85	2.01	2.27	2.61%
YoY %	-6.69%	-77.41%	196.46%	398.82%	-57.71%	-11.45%	-	-
Horiz. %	116.74%	125.11%	553.74%	186.78%	37.44%	88.55%	100.00%	-
P/NAPS	0.75	1.19	1.40	3.93	1.75	0.86	0.79	-0.86%
YoY %	-36.97%	-15.00%	-64.38%	124.57%	103.49%	8.86%	-	-
Horiz. %	94.94%	150.63%	177.22%	497.47%	221.52%	108.86%	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