[SUCCESS] QoQ Annualized Quarter Result on 30-Jun-2018 [#4]

Stock

[SUCCESS] SUCCESS TRANSFORMER CORP BHD

Announcement Date

29-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -60.76%

YoY- -84.31%

Quarter Report

2018Q4 STC RESULT AND NOTES.pdf

Latest QR

Upcoming QR

SUCCESS's Result

SUCCESS's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Annualized Quarter Result
Revenue	333,021	339,900	324,772	325,091	334,802	349,886	328,008	1.01%
YoY %	-2.02%	4.66%	-0.10%	-2.90%	-4.31%	6.67%	-	-
Horiz. %	101.53%	103.63%	99.01%	99.11%	102.07%	106.67%	100.00%	-
PBT	28,353	38,586	38,420	11,713	26,208	36,896	40,016	-20.53%
YoY %	-26.52%	0.43%	228.01%	-55.31%	-28.97%	-7.80%	-	-
Horiz. %	70.85%	96.43%	96.01%	29.27%	65.49%	92.20%	100.00%	-
Tax	-9,480	-11,998	-13,952	-5,662	-6,652	-7,876	-8,836	4.80%
YoY %	20.99%	14.01%	-146.41%	14.88%	15.54%	10.86%	-	-
Horiz. %	107.29%	135.79%	157.90%	64.08%	75.28%	89.14%	100.00%	-
NP	18,873	26,588	24,468	6,051	19,556	29,020	31,180	-28.46%
YoY %	-29.02%	8.66%	304.36%	-69.06%	-32.61%	-6.93%	-	-
Horiz. %	60.53%	85.27%	78.47%	19.41%	62.72%	93.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,420	23,198	22,468	7,337	18,700	25,932	26,536	-27.40%
YoY %	-29.22%	3.25%	206.23%	-60.76%	-27.89%	-2.28%	-	-
Horiz. %	61.88%	87.42%	84.67%	27.65%	70.47%	97.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.44%	31.09%	36.31%	48.34%	25.38%	21.35%	22.08%	-
YoY %	7.56%	-14.38%	-24.89%	90.46%	18.88%	-3.31%	-	-
Horiz. %	151.45%	140.81%	164.45%	218.93%	114.95%	96.69%	100.00%	-
Total Cost	314,148	313,312	300,304	319,040	315,246	320,866	296,828	3.85%
YoY %	0.27%	4.33%	-5.87%	1.20%	-1.75%	8.10%	-	-
Horiz. %	105.84%	105.55%	101.17%	107.48%	106.20%	108.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	346,509	352,076	345,599	339,669	351,800	351,800	346,883	-0.07%
YoY %	-1.58%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.89%	101.50%	99.63%	97.92%	101.42%	101.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	3,121	4,725	9,468	9,704	21,027	24,262	23,359	-73.89%
YoY %	-33.95%	-50.10%	-2.43%	-53.85%	-13.33%	3.87%	-	-
Horiz. %	13.36%	20.23%	40.53%	41.54%	90.02%	103.87%	100.00%	-
Div Payout %	19.01%	20.37%	42.14%	132.27%	112.44%	93.56%	88.03%	-
YoY %	-6.68%	-51.66%	-68.14%	17.64%	20.18%	6.28%	-	-
Horiz. %	21.59%	23.14%	47.87%	150.26%	127.73%	106.28%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	346,509	352,076	345,599	339,669	351,800	351,800	346,883	-0.07%
YoY %	-1.58%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.89%	101.50%	99.63%	97.92%	101.42%	101.42%	100.00%	-
NOSH	248,500	248,498	248,498	248,498	248,498	248,498	116,795	65.50%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	112.76%	-	-
Horiz. %	212.77%	212.76%	212.76%	212.76%	212.76%	212.76%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	5.67%	7.82%	7.53%	1.86%	5.84%	8.29%	9.51%	-
YoY %	-27.49%	3.85%	304.84%	-68.15%	-29.55%	-12.83%	-	-
Horiz. %	59.62%	82.23%	79.18%	19.56%	61.41%	87.17%	100.00%	-
ROE	4.74%	6.59%	6.50%	2.16%	5.32%	7.37%	7.65%	-
YoY %	-28.07%	1.38%	200.93%	-59.40%	-27.82%	-3.66%	-	-
Horiz. %	61.96%	86.14%	84.97%	28.24%	69.54%	96.34%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	142.24	143.85	137.20	133.99	137.99	144.21	280.84	-36.48%
YoY %	-1.12%	4.85%	2.40%	-2.90%	-4.31%	-48.65%	-	-
Horiz. %	50.65%	51.22%	48.85%	47.71%	49.13%	51.35%	100.00%	-
EPS	6.99	9.82	9.48	3.02	7.71	10.68	22.72	-54.45%
YoY %	-28.82%	3.59%	213.91%	-60.83%	-27.81%	-52.99%	-	-
Horiz. %	30.77%	43.22%	41.73%	13.29%	33.93%	47.01%	100.00%	-
DPS	1.33	2.00	4.00	4.00	8.67	10.00	20.00	-83.61%
YoY %	-33.50%	-50.00%	0.00%	-53.86%	-13.30%	-50.00%	-	-
Horiz. %	6.65%	10.00%	20.00%	20.00%	43.35%	50.00%	100.00%	-
NAPS	1.48	1.49	1.46	1.40	1.45	1.45	2.97	-37.17%
YoY %	-0.67%	2.05%	4.29%	-3.45%	0.00%	-51.18%	-	-
Horiz. %	49.83%	50.17%	49.16%	47.14%	48.82%	48.82%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 248,498
RPS	131.55	134.26	128.29	128.41	132.25	138.21	129.57	1.01%
YoY %	-2.02%	4.65%	-0.09%	-2.90%	-4.31%	6.67%	-	-
Horiz. %	101.53%	103.62%	99.01%	99.10%	102.07%	106.67%	100.00%	-
EPS	6.49	9.16	8.88	2.90	7.39	10.24	10.48	-27.36%
YoY %	-29.15%	3.15%	206.21%	-60.76%	-27.83%	-2.29%	-	-
Horiz. %	61.93%	87.40%	84.73%	27.67%	70.52%	97.71%	100.00%	-
DPS	1.23	1.87	3.74	3.83	8.31	9.58	9.23	-73.94%
YoY %	-34.22%	-50.00%	-2.35%	-53.91%	-13.26%	3.79%	-	-
Horiz. %	13.33%	20.26%	40.52%	41.50%	90.03%	103.79%	100.00%	-
NAPS	1.3688	1.3907	1.3652	1.3417	1.3897	1.3897	1.3702	-0.06%
YoY %	-1.57%	1.87%	1.75%	-3.45%	0.00%	1.42%	-	-
Horiz. %	99.90%	101.50%	99.64%	97.92%	101.42%	101.42%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	0.67	0.52	0.685	0.83	0.86	1.20	3.30	-
P/RPS	0.47	0.36	0.50	0.62	0.62	0.83	1.18	-45.89%
YoY %	30.56%	-28.00%	-19.35%	0.00%	-25.30%	-29.66%	-	-
Horiz. %	39.83%	30.51%	42.37%	52.54%	52.54%	70.34%	100.00%	-
P/EPS	9.55	5.30	7.22	27.45	11.16	11.23	14.52	-24.38%
YoY %	80.19%	-26.59%	-73.70%	145.97%	-0.62%	-22.66%	-	-
Horiz. %	65.77%	36.50%	49.72%	189.05%	76.86%	77.34%	100.00%	-
EY	10.47	18.88	13.86	3.64	8.96	8.91	6.88	32.33%
YoY %	-44.54%	36.22%	280.77%	-59.38%	0.56%	29.51%	-	-
Horiz. %	152.18%	274.42%	201.45%	52.91%	130.23%	129.51%	100.00%	-
DY	1.99	3.85	5.84	4.82	10.08	8.33	6.06	-52.43%
YoY %	-48.31%	-34.08%	21.16%	-52.18%	21.01%	37.46%	-	-
Horiz. %	32.84%	63.53%	96.37%	79.54%	166.34%	137.46%	100.00%	-
P/NAPS	0.45	0.35	0.47	0.59	0.59	0.83	1.11	-45.25%
YoY %	28.57%	-25.53%	-20.34%	0.00%	-28.92%	-25.23%	-	-
Horiz. %	40.54%	31.53%	42.34%	53.15%	53.15%	74.77%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	29/05/19	26/02/19	27/11/18	29/08/18	28/05/18	28/02/18	29/11/17	-
Price	0.925	0.55	0.585	0.83	1.00	1.05	3.20	-
P/RPS	0.65	0.38	0.43	0.62	0.72	0.73	1.14	-31.26%
YoY %	71.05%	-11.63%	-30.65%	-13.89%	-1.37%	-35.96%	-	-
Horiz. %	57.02%	33.33%	37.72%	54.39%	63.16%	64.04%	100.00%	-
P/EPS	13.19	5.60	6.16	27.45	12.97	9.82	14.08	-4.26%
YoY %	135.54%	-9.09%	-77.56%	111.64%	32.08%	-30.26%	-	-
Horiz. %	93.68%	39.77%	43.75%	194.96%	92.12%	69.74%	100.00%	-
EY	7.58	17.85	16.23	3.64	7.71	10.18	7.10	4.46%
YoY %	-57.54%	9.98%	345.88%	-52.79%	-24.26%	43.38%	-	-
Horiz. %	106.76%	251.41%	228.59%	51.27%	108.59%	143.38%	100.00%	-
DY	1.44	3.64	6.84	4.82	8.67	9.52	6.25	-62.45%
YoY %	-60.44%	-46.78%	41.91%	-44.41%	-8.93%	52.32%	-	-
Horiz. %	23.04%	58.24%	109.44%	77.12%	138.72%	152.32%	100.00%	-
P/NAPS	0.63	0.37	0.40	0.59	0.69	0.72	1.08	-30.20%
YoY %	70.27%	-7.50%	-32.20%	-14.49%	-4.17%	-33.33%	-	-
Horiz. %	58.33%	34.26%	37.04%	54.63%	63.89%	66.67%	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