[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 15.11%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 348,720 322,929 308,486 296,910 261,164 295,605 299,349 10.72%
PBT 44,184 44,792 44,989 41,820 34,044 40,416 40,994 5.12%
Tax -10,060 -12,535 -11,848 -11,030 -8,468 -9,781 -9,712 2.37%
NP 34,124 32,257 33,141 30,790 25,576 30,635 31,282 5.97%
-
NP to SH 29,900 28,934 29,496 27,226 23,652 27,042 27,276 6.32%
-
Tax Rate 22.77% 27.98% 26.34% 26.37% 24.87% 24.20% 23.69% -
Total Cost 314,596 290,672 275,345 266,120 235,588 264,970 268,066 11.27%
-
Net Worth 227,398 218,741 211,290 203,333 195,973 191,479 183,573 15.35%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 3,472 4,618 - - 3,439 4,589 -
Div Payout % - 12.00% 15.66% - - 12.72% 16.83% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 227,398 218,741 211,290 203,333 195,973 191,479 183,573 15.35%
NOSH 116,614 115,736 115,459 114,877 112,628 114,658 114,733 1.09%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 9.79% 9.99% 10.74% 10.37% 9.79% 10.36% 10.45% -
ROE 13.15% 13.23% 13.96% 13.39% 12.07% 14.12% 14.86% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 299.04 279.02 267.18 258.46 231.88 257.81 260.91 9.52%
EPS 25.64 25.00 25.55 23.70 21.00 23.59 23.77 5.18%
DPS 0.00 3.00 4.00 0.00 0.00 3.00 4.00 -
NAPS 1.95 1.89 1.83 1.77 1.74 1.67 1.60 14.11%
Adjusted Per Share Value based on latest NOSH - 114,820
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 137.75 127.56 121.86 117.28 103.16 116.77 118.25 10.72%
EPS 11.81 11.43 11.65 10.75 9.34 10.68 10.77 6.34%
DPS 0.00 1.37 1.82 0.00 0.00 1.36 1.81 -
NAPS 0.8983 0.8641 0.8346 0.8032 0.7741 0.7564 0.7251 15.36%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.39 1.40 1.19 1.11 1.03 1.01 1.03 -
P/RPS 0.46 0.50 0.45 0.43 0.44 0.39 0.39 11.64%
P/EPS 5.42 5.60 4.66 4.68 4.90 4.28 4.33 16.16%
EY 18.45 17.86 21.47 21.35 20.39 23.35 23.08 -13.87%
DY 0.00 2.14 3.36 0.00 0.00 2.97 3.88 -
P/NAPS 0.71 0.74 0.65 0.63 0.59 0.60 0.64 7.17%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 26/08/13 27/05/13 25/02/13 26/11/12 -
Price 1.46 1.40 1.22 1.14 1.16 1.00 1.04 -
P/RPS 0.49 0.50 0.46 0.44 0.50 0.39 0.40 14.50%
P/EPS 5.69 5.60 4.78 4.81 5.52 4.24 4.37 19.25%
EY 17.56 17.86 20.94 20.79 18.10 23.58 22.86 -16.13%
DY 0.00 2.14 3.28 0.00 0.00 3.00 3.85 -
P/NAPS 0.75 0.74 0.67 0.64 0.67 0.60 0.65 10.01%

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