[SIGN] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock

[SIGN] SIGNATURE INTERNATIONAL BHD

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- -18.6%

YoY- -14.12%

Quarter Report

SIB Result Q4 2013.pdf

Latest QR

Upcoming QR

SIGN's Result

SIGN's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	196,768	273,490	178,743	120,848	96,765	116,117	138,363	6.03%
YoY %	-28.05%	53.01%	47.91%	24.89%	-16.67%	-16.08%	-	-
Horiz. %	142.21%	197.66%	129.18%	87.34%	69.94%	83.92%	100.00%	-
PBT	61,987	46,942	25,487	8,789	9,186	11,050	20,472	20.25%
YoY %	32.05%	84.18%	189.99%	-4.32%	-16.87%	-46.02%	-	-
Horiz. %	302.79%	229.30%	124.50%	42.93%	44.87%	53.98%	100.00%	-
Tax	-11,428	-12,197	-5,918	-3,737	-3,607	-4,084	-5,272	13.74%
YoY %	6.30%	-106.10%	-58.36%	-3.60%	11.68%	22.53%	-	-
Horiz. %	216.77%	231.35%	112.25%	70.88%	68.42%	77.47%	100.00%	-
NP	50,559	34,745	19,569	5,052	5,579	6,966	15,200	22.15%
YoY %	45.51%	77.55%	287.35%	-9.45%	-19.91%	-54.17%	-	-
Horiz. %	332.62%	228.59%	128.74%	33.24%	36.70%	45.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,793	33,596	19,226	4,579	5,332	6,697	15,028	21.24%
YoY %	42.26%	74.74%	319.87%	-14.12%	-20.38%	-55.44%	-	-
Horiz. %	318.03%	223.56%	127.93%	30.47%	35.48%	44.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.44%	25.98%	23.22%	42.52%	39.27%	36.96%	25.75%	-
YoY %	-29.02%	11.89%	-45.39%	8.28%	6.25%	43.53%	-	-
Horiz. %	71.61%	100.89%	90.17%	165.13%	152.50%	143.53%	100.00%	-
Total Cost	146,209	238,745	159,174	115,796	91,186	109,151	123,163	2.89%
YoY %	-38.76%	49.99%	37.46%	26.99%	-16.46%	-11.38%	-	-
Horiz. %	118.71%	193.84%	129.24%	94.02%	74.04%	88.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	163,152	71,980	120,109	100,167	101,048	92,859	61,545	17.62%
YoY %	126.66%	-40.07%	19.91%	-0.87%	8.82%	50.88%	-	-
Horiz. %	265.09%	116.96%	195.16%	162.75%	164.19%	150.88%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	28,791	11,996	1,783	1,727	1,804	4,823	-	-
YoY %	140.01%	572.80%	3.24%	-4.27%	-62.60%	0.00%	-	-
Horiz. %	596.95%	248.72%	36.97%	35.81%	37.40%	100.00%	-	-
Div Payout %	60.24%	35.71%	9.28%	37.72%	33.84%	72.03%	-	-
YoY %	68.69%	284.81%	-75.40%	11.47%	-53.02%	0.00%	-	-
Horiz. %	83.63%	49.58%	12.88%	52.37%	46.98%	100.00%	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	163,152	71,980	120,109	100,167	101,048	92,859	61,545	17.62%
YoY %	126.66%	-40.07%	19.91%	-0.87%	8.82%	50.88%	-	-
Horiz. %	265.09%	116.96%	195.16%	162.75%	164.19%	150.88%	100.00%	-
NOSH	239,929	119,966	118,920	115,135	120,295	120,596	79,929	20.08%
YoY %	100.00%	0.88%	3.29%	-4.29%	-0.25%	50.88%	-	-
Horiz. %	300.18%	150.09%	148.78%	144.05%	150.50%	150.88%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	25.69%	12.70%	10.95%	4.18%	5.77%	6.00%	10.99%	-
YoY %	102.28%	15.98%	161.96%	-27.56%	-3.83%	-45.40%	-	-
Horiz. %	233.76%	115.56%	99.64%	38.03%	52.50%	54.60%	100.00%	-
ROE	29.29%	46.67%	16.01%	4.57%	5.28%	7.21%	24.42%	-
YoY %	-37.24%	191.51%	250.33%	-13.45%	-26.77%	-70.48%	-	-
Horiz. %	119.94%	191.11%	65.56%	18.71%	21.62%	29.52%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	82.01	227.97	150.31	104.96	80.44	96.29	173.11	-11.69%
YoY %	-64.03%	51.67%	43.21%	30.48%	-16.46%	-44.38%	-	-
Horiz. %	47.37%	131.69%	86.83%	60.63%	46.47%	55.62%	100.00%	-
EPS	20.10	14.00	16.20	3.90	4.40	5.60	12.50	8.23%
YoY %	43.57%	-13.58%	315.38%	-11.36%	-21.43%	-55.20%	-	-
Horiz. %	160.80%	112.00%	129.60%	31.20%	35.20%	44.80%	100.00%	-
DPS	12.00	10.00	1.50	1.50	1.50	4.00	0.00	-
YoY %	20.00%	566.67%	0.00%	0.00%	-62.50%	0.00%	-	-
Horiz. %	300.00%	250.00%	37.50%	37.50%	37.50%	100.00%	-	-
NAPS	0.68	0.60	1.01	0.87	0.84	0.77	0.77	-2.04%
YoY %	13.33%	-40.59%	16.09%	3.57%	9.09%	0.00%	-	-
Horiz. %	88.31%	77.92%	131.17%	112.99%	109.09%	100.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 113,666
RPS	30.48	42.37	27.69	18.72	14.99	17.99	21.44	6.03%
YoY %	-28.06%	53.02%	47.92%	24.88%	-16.68%	-16.09%	-	-
Horiz. %	142.16%	197.62%	129.15%	87.31%	69.92%	83.91%	100.00%	-
EPS	7.40	5.20	2.98	0.71	0.83	1.04	2.33	21.21%
YoY %	42.31%	74.50%	319.72%	-14.46%	-20.19%	-55.36%	-	-
Horiz. %	317.60%	223.18%	127.90%	30.47%	35.62%	44.64%	100.00%	-
DPS	4.46	1.86	0.28	0.27	0.28	0.75	0.00	-
YoY %	139.78%	564.29%	3.70%	-3.57%	-62.67%	0.00%	-	-
Horiz. %	594.67%	248.00%	37.33%	36.00%	37.33%	100.00%	-	-
NAPS	0.2528	0.1115	0.1861	0.1552	0.1565	0.1439	0.0953	17.63%
YoY %	126.73%	-40.09%	19.91%	-0.83%	8.76%	51.00%	-	-
Horiz. %	265.27%	117.00%	195.28%	162.85%	164.22%	151.00%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	0.98	2.61	1.50	0.735	0.68	0.79	1.61	-
P/RPS	1.19	1.14	1.00	0.70	0.85	0.82	0.93	4.19%
YoY %	4.39%	14.00%	42.86%	-17.65%	3.66%	-11.83%	-	-
Horiz. %	127.96%	122.58%	107.53%	75.27%	91.40%	88.17%	100.00%	-
P/EPS	4.92	9.32	9.28	18.48	15.34	14.23	8.56	-8.80%
YoY %	-47.21%	0.43%	-49.78%	20.47%	7.80%	66.24%	-	-
Horiz. %	57.48%	108.88%	108.41%	215.89%	179.21%	166.24%	100.00%	-
EY	20.33	10.73	10.78	5.41	6.52	7.03	11.68	9.66%
YoY %	89.47%	-0.46%	99.26%	-17.02%	-7.25%	-39.81%	-	-
Horiz. %	174.06%	91.87%	92.29%	46.32%	55.82%	60.19%	100.00%	-
DY	12.24	3.83	1.00	2.04	2.21	5.06	0.00	-
YoY %	219.58%	283.00%	-50.98%	-7.69%	-56.32%	0.00%	-	-
Horiz. %	241.90%	75.69%	19.76%	40.32%	43.68%	100.00%	-	-
P/NAPS	1.44	4.35	1.49	0.84	0.81	1.03	2.09	-6.01%
YoY %	-66.90%	191.95%	77.38%	3.70%	-21.36%	-50.72%	-	-
Horiz. %	68.90%	208.13%	71.29%	40.19%	38.76%	49.28%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	29/08/16	24/08/15	28/08/14	30/08/13	30/08/12	26/08/11	26/08/10	-
Price	0.955	2.36	1.77	0.745	0.66	0.68	0.94	-
P/RPS	1.16	1.04	1.18	0.71	0.82	0.71	0.54	13.57%
YoY %	11.54%	-11.86%	66.20%	-13.41%	15.49%	31.48%	-	-
Horiz. %	214.81%	192.59%	218.52%	131.48%	151.85%	131.48%	100.00%	-
P/EPS	4.79	8.43	10.95	18.73	14.89	12.25	5.00	-0.71%
YoY %	-43.18%	-23.01%	-41.54%	25.79%	21.55%	145.00%	-	-
Horiz. %	95.80%	168.60%	219.00%	374.60%	297.80%	245.00%	100.00%	-
EY	20.86	11.87	9.13	5.34	6.72	8.17	20.00	0.70%
YoY %	75.74%	30.01%	70.97%	-20.54%	-17.75%	-59.15%	-	-
Horiz. %	104.30%	59.35%	45.65%	26.70%	33.60%	40.85%	100.00%	-
DY	12.57	4.24	0.85	2.01	2.27	5.88	0.00	-
YoY %	196.46%	398.82%	-57.71%	-11.45%	-61.39%	0.00%	-	-
Horiz. %	213.78%	72.11%	14.46%	34.18%	38.61%	100.00%	-	-
P/NAPS	1.40	3.93	1.75	0.86	0.79	0.88	1.22	2.31%
YoY %	-64.38%	124.57%	103.49%	8.86%	-10.23%	-27.87%	-	-
Horiz. %	114.75%	322.13%	143.44%	70.49%	64.75%	72.13%	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