[SUCCESS] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SUCCESS] SUCCESS TRANSFORMER CORP BHD
Announcement Date
22-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.48%
YoY- -3.58%
Quarter Report
Latest QR
Upcoming QR
SUCCESS's Result
SUCCESS's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 78,894 67,836 74,268 75,609 76,862 64,320 10,159 293.63%
PBT 16,320 12,708 13,209 12,736 12,404 10,988 1,637 365.16%
Tax -4,352 -3,364 -2,815 -3,388 -3,282 -2,704 -298 500.40%
NP 11,968 9,344 10,394 9,348 9,122 8,284 1,339 332.41%
-
NP to SH 11,890 9,300 10,269 9,348 9,122 8,284 1,339 330.53%
-
Tax Rate 26.67% 26.47% 21.31% 26.60% 26.46% 24.61% 18.20% -
Total Cost 66,926 58,492 63,874 66,261 67,740 56,036 8,820 287.58%
-
Net Worth 65,611 0 42,395 56,824 54,411 51,974 8,057 306.32%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 65,611 0 42,395 56,824 54,411 51,974 8,057 306.32%
NOSH 80,013 79,896 79,992 80,034 80,017 79,961 12,788 240.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 15.17% 13.77% 14.00% 12.36% 11.87% 12.88% 13.18% -
ROE 18.12% 0.00% 24.22% 16.45% 16.76% 15.94% 16.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 98.60 84.90 92.84 94.47 96.06 80.44 79.44 15.53%
EPS 14.86 8.32 9.17 11.68 11.40 10.36 10.47 26.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.00 0.53 0.71 0.68 0.65 0.63 19.26%
Adjusted Per Share Value based on latest NOSH - 80,065
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 31.16 26.80 29.34 29.87 30.36 25.41 4.01 293.79%
EPS 4.70 3.67 4.06 3.69 3.60 3.27 0.53 330.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2592 0.00 0.1675 0.2245 0.2149 0.2053 0.0318 306.57%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 - -
Price 0.85 0.94 0.64 0.71 0.77 0.85 0.00 -
P/RPS 0.86 1.11 0.69 0.75 0.80 1.06 0.00 -
P/EPS 5.72 8.08 4.99 6.08 6.75 8.20 0.00 -
EY 17.48 12.38 20.06 16.45 14.81 12.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.00 1.21 1.00 1.13 1.31 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 19/05/06 20/02/06 22/11/05 24/08/05 24/05/05 28/02/05 -
Price 0.88 0.86 0.79 0.63 0.78 0.72 0.88 -
P/RPS 0.89 1.01 0.85 0.67 0.81 0.90 1.11 -13.72%
P/EPS 5.92 7.39 6.15 5.39 6.84 6.95 8.40 -20.85%
EY 16.89 13.53 16.25 18.54 14.62 14.39 11.90 26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 0.00 1.49 0.89 1.15 1.11 1.40 -16.44%

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